[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -84.47%

YoY- -6.28%

Quarter Report

OHB-Q1_2018-180530.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	6,389,783	4,967,965	3,355,052	1,480,723	6,348,149	4,601,554	3,314,878	54.70%
YoY %	28.62%	48.07%	126.58%	-76.67%	37.96%	38.82%	-	-
Horiz. %	192.76%	149.87%	101.21%	44.67%	191.50%	138.82%	100.00%	-
PBT	596,289	454,006	304,488	52,733	527,336	374,807	218,400	94.98%
YoY %	31.34%	49.10%	477.41%	-90.00%	40.70%	71.61%	-	-
Horiz. %	273.03%	207.88%	139.42%	24.15%	241.45%	171.61%	100.00%	-
Tax	-131,021	-88,586	-59,942	-26,279	-113,729	-74,945	-46,955	97.83%
YoY %	-47.90%	-47.79%	-128.10%	76.89%	-51.75%	-59.61%	-	-
Horiz. %	279.04%	188.66%	127.66%	55.97%	242.21%	159.61%	100.00%	-
NP	465,268	365,420	244,546	26,454	413,607	299,862	171,445	94.20%
YoY %	27.32%	49.43%	824.42%	-93.60%	37.93%	74.90%	-	-
Horiz. %	271.38%	213.14%	142.64%	15.43%	241.25%	174.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	500,893	396,025	280,952	60,965	392,646	284,886	179,408	97.90%
YoY %	26.48%	40.96%	360.84%	-84.47%	37.83%	58.79%	-	-
Horiz. %	279.19%	220.74%	156.60%	33.98%	218.86%	158.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	19.51%	19.69%	49.83%	21.57%	20.00%	21.50%	-
YoY %	12.61%	-0.91%	-60.49%	131.02%	7.85%	-6.98%	-	-
Horiz. %	102.19%	90.74%	91.58%	231.77%	100.33%	93.02%	100.00%	-
Total Cost	5,924,515	4,602,545	3,110,506	1,454,269	5,934,542	4,301,692	3,143,433	52.40%
YoY %	28.72%	47.97%	113.89%	-75.49%	37.96%	36.85%	-	-
Horiz. %	188.47%	146.42%	98.95%	46.26%	188.79%	136.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,557,846	6,554,931	6,345,868	6,311,873	6,053,988	6,084,572	5,998,133	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	248,144	210,923	210,923	173,701	124,072	86,850	86,850	100.96%
YoY %	17.65%	0.00%	21.43%	40.00%	42.86%	0.00%	-	-
Horiz. %	285.72%	242.86%	242.86%	200.00%	142.86%	100.00%	100.00%	-
Div Payout %	49.54%	53.26%	75.07%	284.92%	31.60%	30.49%	48.41%	-
YoY %	-6.98%	-29.05%	-73.65%	801.65%	3.64%	-37.02%	-	-
Horiz. %	102.33%	110.02%	155.07%	588.56%	65.28%	62.98%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	6,557,846	6,554,931	6,345,868	6,311,873	6,053,988	6,084,572	5,998,133	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,359	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	7.28%	7.36%	7.29%	1.79%	6.52%	6.52%	5.17%	-
YoY %	-1.09%	0.96%	307.26%	-72.55%	0.00%	26.11%	-	-
Horiz. %	140.81%	142.36%	141.01%	34.62%	126.11%	126.11%	100.00%	-
ROE	7.64%	6.04%	4.43%	0.97%	6.49%	4.68%	2.99%	-
YoY %	26.49%	36.34%	356.70%	-85.05%	38.68%	56.52%	-	-
Horiz. %	255.52%	202.01%	148.16%	32.44%	217.06%	156.52%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	1,030.01	800.82	540.82	238.69	1,023.30	741.75	534.35	54.70%
YoY %	28.62%	48.08%	126.58%	-76.67%	37.96%	38.81%	-	-
Horiz. %	192.76%	149.87%	101.21%	44.67%	191.50%	138.81%	100.00%	-
EPS	80.74	63.84	45.29	9.83	63.29	45.92	28.92	97.90%
YoY %	26.47%	40.96%	360.73%	-84.47%	37.83%	58.78%	-	-
Horiz. %	279.18%	220.75%	156.60%	33.99%	218.85%	158.78%	100.00%	-
DPS	40.00	34.00	34.00	28.00	20.00	14.00	14.00	100.96%
YoY %	17.65%	0.00%	21.43%	40.00%	42.86%	0.00%	-	-
Horiz. %	285.71%	242.86%	242.86%	200.00%	142.86%	100.00%	100.00%	-
NAPS	10.571	10.5663	10.2293	10.1745	9.7588	9.8081	9.6688	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	1,029.96	800.78	540.79	238.68	1,023.25	741.72	534.32	54.70%
YoY %	28.62%	48.08%	126.58%	-76.67%	37.96%	38.82%	-	-
Horiz. %	192.76%	149.87%	101.21%	44.67%	191.51%	138.82%	100.00%	-
EPS	80.74	63.83	45.29	9.83	63.29	45.92	28.92	97.90%
YoY %	26.49%	40.94%	360.73%	-84.47%	37.83%	58.78%	-	-
Horiz. %	279.18%	220.71%	156.60%	33.99%	218.85%	158.78%	100.00%	-
DPS	40.00	34.00	34.00	28.00	20.00	14.00	14.00	100.96%
YoY %	17.65%	0.00%	21.43%	40.00%	42.86%	0.00%	-	-
Horiz. %	285.71%	242.86%	242.86%	200.00%	142.86%	100.00%	100.00%	-
NAPS	10.5705	10.5658	10.2288	10.174	9.7583	9.8076	9.6683	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	6.17	6.20	6.14	6.23	6.55	6.58	6.67	-
P/RPS	0.60	0.77	1.14	2.61	0.64	0.89	1.25	-38.61%
YoY %	-22.08%	-32.46%	-56.32%	307.81%	-28.09%	-28.80%	-	-
Horiz. %	48.00%	61.60%	91.20%	208.80%	51.20%	71.20%	100.00%	-
P/EPS	7.64	9.71	13.56	63.39	10.35	14.33	23.06	-52.02%
YoY %	-21.32%	-28.39%	-78.61%	512.46%	-27.77%	-37.86%	-	-
Horiz. %	33.13%	42.11%	58.80%	274.89%	44.88%	62.14%	100.00%	-
EY	13.09	10.30	7.38	1.58	9.66	6.98	4.34	108.33%
YoY %	27.09%	39.57%	367.09%	-83.64%	38.40%	60.83%	-	-
Horiz. %	301.61%	237.33%	170.05%	36.41%	222.58%	160.83%	100.00%	-
DY	6.48	5.48	5.54	4.49	3.05	2.13	2.10	111.51%
YoY %	18.25%	-1.08%	23.39%	47.21%	43.19%	1.43%	-	-
Horiz. %	308.57%	260.95%	263.81%	213.81%	145.24%	101.43%	100.00%	-
P/NAPS	0.58	0.59	0.60	0.61	0.67	0.67	0.69	-10.90%
YoY %	-1.69%	-1.67%	-1.64%	-8.96%	0.00%	-2.90%	-	-
Horiz. %	84.06%	85.51%	86.96%	88.41%	97.10%	97.10%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	27/11/18	28/08/18	30/05/18	27/02/18	22/11/17	23/08/17	-
Price	6.80	5.92	6.14	6.45	6.46	6.55	6.60	-
P/RPS	0.66	0.74	1.14	2.70	0.63	0.88	1.24	-34.24%
YoY %	-10.81%	-35.09%	-57.78%	328.57%	-28.41%	-29.03%	-	-
Horiz. %	53.23%	59.68%	91.94%	217.74%	50.81%	70.97%	100.00%	-
P/EPS	8.42	9.27	13.56	65.63	10.21	14.26	22.82	-48.46%
YoY %	-9.17%	-31.64%	-79.34%	542.80%	-28.40%	-37.51%	-	-
Horiz. %	36.90%	40.62%	59.42%	287.60%	44.74%	62.49%	100.00%	-
EY	11.87	10.78	7.38	1.52	9.80	7.01	4.38	94.02%
YoY %	10.11%	46.07%	385.53%	-84.49%	39.80%	60.05%	-	-
Horiz. %	271.00%	246.12%	168.49%	34.70%	223.74%	160.05%	100.00%	-
DY	5.88	5.74	5.54	4.34	3.10	2.14	2.12	97.03%
YoY %	2.44%	3.61%	27.65%	40.00%	44.86%	0.94%	-	-
Horiz. %	277.36%	270.75%	261.32%	204.72%	146.23%	100.94%	100.00%	-
P/NAPS	0.64	0.56	0.60	0.63	0.66	0.67	0.68	-3.95%
YoY %	14.29%	-6.67%	-4.76%	-4.55%	-1.49%	-1.47%	-	-
Horiz. %	94.12%	82.35%	88.24%	92.65%	97.06%	98.53%	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