[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

24-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -76.73%

YoY- -4.3%

Quarter Report

OHB-Q1_2017-170524.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	6,348,149	4,601,554	3,314,878	1,698,085	5,524,258	3,673,122	2,297,223	96.55%
YoY %	37.96%	38.82%	95.21%	-69.26%	50.40%	59.89%	-	-
Horiz. %	276.34%	200.31%	144.30%	73.92%	240.48%	159.89%	100.00%	-
PBT	527,336	374,807	218,400	99,891	387,132	93,994	5,293	2031.16%
YoY %	40.70%	71.61%	118.64%	-74.20%	311.87%	1,675.82%	-	-
Horiz. %	9,962.89%	7,081.18%	4,126.20%	1,887.23%	7,314.04%	1,775.82%	100.00%	-
Tax	-113,729	-74,945	-46,955	-32,759	-88,919	-46,547	-29,705	144.13%
YoY %	-51.75%	-59.61%	-43.33%	63.16%	-91.03%	-56.70%	-	-
Horiz. %	382.86%	252.30%	158.07%	110.28%	299.34%	156.70%	100.00%	-
NP	413,607	299,862	171,445	67,132	298,213	47,447	-24,412	-
YoY %	37.93%	74.90%	155.38%	-77.49%	528.52%	294.36%	-	-
Horiz. %	-1,694.28%	-1,228.34%	-702.30%	-275.00%	-1,221.58%	-194.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,646	284,886	179,408	65,047	279,484	123,827	55,380	267.74%
YoY %	37.83%	58.79%	175.81%	-76.73%	125.71%	123.60%	-	-
Horiz. %	709.00%	514.42%	323.96%	117.46%	504.67%	223.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	20.00%	21.50%	32.79%	22.97%	49.52%	561.21%	-
YoY %	7.85%	-6.98%	-34.43%	42.75%	-53.61%	-91.18%	-	-
Horiz. %	3.84%	3.56%	3.83%	5.84%	4.09%	8.82%	100.00%	-
Total Cost	5,934,542	4,301,692	3,143,433	1,630,953	5,226,045	3,625,675	2,321,635	86.63%
YoY %	37.96%	36.85%	92.74%	-68.79%	44.14%	56.17%	-	-
Horiz. %	255.62%	185.29%	135.40%	70.25%	225.10%	156.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,053,988	6,084,572	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	6.45%
YoY %	-0.50%	1.44%	-0.06%	2.29%	3.91%	2.48%	-	-
Horiz. %	109.87%	110.42%	108.85%	108.92%	106.48%	102.48%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	124,072	86,850	86,850	49,606	124,067	86,852	86,821	26.78%
YoY %	42.86%	0.00%	75.08%	-60.02%	42.85%	0.04%	-	-
Horiz. %	142.91%	100.03%	100.03%	57.14%	142.90%	100.04%	100.00%	-
Div Payout %	31.60%	30.49%	48.41%	76.26%	44.39%	70.14%	156.77%	-
YoY %	3.64%	-37.02%	-36.52%	71.80%	-36.71%	-55.26%	-	-
Horiz. %	20.16%	19.45%	30.88%	48.64%	28.32%	44.74%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	6,053,988	6,084,572	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	6.45%
YoY %	-0.50%	1.44%	-0.06%	2.29%	3.91%	2.48%	-	-
Horiz. %	109.87%	110.42%	108.85%	108.92%	106.48%	102.48%	100.00%	-
NOSH	620,393	620,393	620,359	620,085	620,339	620,375	620,156	0.02%
YoY %	0.00%	0.01%	0.04%	-0.04%	-0.01%	0.04%	-	-
Horiz. %	100.04%	100.04%	100.03%	99.99%	100.03%	100.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	6.52%	6.52%	5.17%	3.95%	5.40%	1.29%	-1.06%	-
YoY %	0.00%	26.11%	30.89%	-26.85%	318.60%	221.70%	-	-
Horiz. %	-615.09%	-615.09%	-487.74%	-372.64%	-509.43%	-121.70%	100.00%	-
ROE	6.49%	4.68%	2.99%	1.08%	4.76%	2.19%	1.01%	-
YoY %	38.68%	56.52%	176.85%	-77.31%	117.35%	116.83%	-	-
Horiz. %	642.57%	463.37%	296.04%	106.93%	471.29%	216.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	1,023.30	741.75	534.35	273.85	890.52	592.08	370.43	96.51%
YoY %	37.96%	38.81%	95.13%	-69.25%	50.41%	59.84%	-	-
Horiz. %	276.25%	200.24%	144.25%	73.93%	240.40%	159.84%	100.00%	-
EPS	63.29	45.92	28.92	10.49	45.05	19.96	8.93	267.65%
YoY %	37.83%	58.78%	175.69%	-76.71%	125.70%	123.52%	-	-
Horiz. %	708.73%	514.22%	323.85%	117.47%	504.48%	223.52%	100.00%	-
DPS	20.00	14.00	14.00	8.00	20.00	14.00	14.00	26.76%
YoY %	42.86%	0.00%	75.00%	-60.00%	42.86%	0.00%	-	-
Horiz. %	142.86%	100.00%	100.00%	57.14%	142.86%	100.00%	100.00%	-
NAPS	9.7588	9.8081	9.6688	9.6793	9.4583	9.102	8.8853	6.43%
YoY %	-0.50%	1.44%	-0.11%	2.34%	3.91%	2.44%	-	-
Horiz. %	109.83%	110.39%	108.82%	108.94%	106.45%	102.44%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 620,085
RPS	1,023.25	741.72	534.32	273.71	890.44	592.06	370.29	96.55%
YoY %	37.96%	38.82%	95.21%	-69.26%	50.40%	59.89%	-	-
Horiz. %	276.34%	200.31%	144.30%	73.92%	240.47%	159.89%	100.00%	-
EPS	63.29	45.92	28.92	10.48	45.05	19.96	8.93	267.65%
YoY %	37.83%	58.78%	175.95%	-76.74%	125.70%	123.52%	-	-
Horiz. %	708.73%	514.22%	323.85%	117.36%	504.48%	223.52%	100.00%	-
DPS	20.00	14.00	14.00	8.00	20.00	14.00	13.99	26.82%
YoY %	42.86%	0.00%	75.00%	-60.00%	42.86%	0.07%	-	-
Horiz. %	142.96%	100.07%	100.07%	57.18%	142.96%	100.07%	100.00%	-
NAPS	9.7583	9.8076	9.6683	9.6745	9.4575	9.1017	8.8819	6.45%
YoY %	-0.50%	1.44%	-0.06%	2.29%	3.91%	2.47%	-	-
Horiz. %	109.87%	110.42%	108.85%	108.92%	106.48%	102.47%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	6.55	6.58	6.67	6.60	6.80	6.96	6.63	-
P/RPS	0.64	0.89	1.25	2.41	0.76	1.18	1.79	-49.53%
YoY %	-28.09%	-28.80%	-48.13%	217.11%	-35.59%	-34.08%	-	-
Horiz. %	35.75%	49.72%	69.83%	134.64%	42.46%	65.92%	100.00%	-
P/EPS	10.35	14.33	23.06	62.92	15.09	34.87	74.24	-73.01%
YoY %	-27.77%	-37.86%	-63.35%	316.96%	-56.72%	-53.03%	-	-
Horiz. %	13.94%	19.30%	31.06%	84.75%	20.33%	46.97%	100.00%	-
EY	9.66	6.98	4.34	1.59	6.63	2.87	1.35	270.00%
YoY %	38.40%	60.83%	172.96%	-76.02%	131.01%	112.59%	-	-
Horiz. %	715.56%	517.04%	321.48%	117.78%	491.11%	212.59%	100.00%	-
DY	3.05	2.13	2.10	1.21	2.94	2.01	2.11	27.75%
YoY %	43.19%	1.43%	73.55%	-58.84%	46.27%	-4.74%	-	-
Horiz. %	144.55%	100.95%	99.53%	57.35%	139.34%	95.26%	100.00%	-
P/NAPS	0.67	0.67	0.69	0.68	0.72	0.76	0.75	-7.22%
YoY %	0.00%	-2.90%	1.47%	-5.56%	-5.26%	1.33%	-	-
Horiz. %	89.33%	89.33%	92.00%	90.67%	96.00%	101.33%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	22/11/17	23/08/17	24/05/17	27/02/17	17/11/16	23/08/16	-
Price	6.46	6.55	6.60	6.63	6.45	6.80	7.10	-
P/RPS	0.63	0.88	1.24	2.42	0.72	1.15	1.92	-52.33%
YoY %	-28.41%	-29.03%	-48.76%	236.11%	-37.39%	-40.10%	-	-
Horiz. %	32.81%	45.83%	64.58%	126.04%	37.50%	59.90%	100.00%	-
P/EPS	10.21	14.26	22.82	63.20	14.32	34.07	79.51	-74.45%
YoY %	-28.40%	-37.51%	-63.89%	341.34%	-57.97%	-57.15%	-	-
Horiz. %	12.84%	17.93%	28.70%	79.49%	18.01%	42.85%	100.00%	-
EY	9.80	7.01	4.38	1.58	6.99	2.94	1.26	291.09%
YoY %	39.80%	60.05%	177.22%	-77.40%	137.76%	133.33%	-	-
Horiz. %	777.78%	556.35%	347.62%	125.40%	554.76%	233.33%	100.00%	-
DY	3.10	2.14	2.12	1.21	3.10	2.06	1.97	35.17%
YoY %	44.86%	0.94%	75.21%	-60.97%	50.49%	4.57%	-	-
Horiz. %	157.36%	108.63%	107.61%	61.42%	157.36%	104.57%	100.00%	-
P/NAPS	0.66	0.67	0.68	0.68	0.68	0.75	0.80	-12.00%
YoY %	-1.49%	-1.47%	0.00%	0.00%	-9.33%	-6.25%	-	-
Horiz. %	82.50%	83.75%	85.00%	85.00%	85.00%	93.75%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos