[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -81.4%
YoY- 52.82%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 5,161,211 4,061,598 2,797,836 1,389,732 6,389,783 4,967,965 3,355,052 33.15%
PBT 453,726 338,141 206,547 150,559 596,289 454,006 304,488 30.36%
Tax -105,466 -76,596 -54,584 -42,047 -131,021 -88,586 -59,942 45.59%
NP 348,260 261,545 151,963 108,512 465,268 365,420 244,546 26.49%
-
NP to SH 350,549 270,963 170,479 93,168 500,893 396,025 280,952 15.85%
-
Tax Rate 23.24% 22.65% 26.43% 27.93% 21.97% 19.51% 19.69% -
Total Cost 4,812,951 3,800,053 2,645,873 1,281,220 5,924,515 4,602,545 3,110,506 33.67%
-
Net Worth 6,666,968 6,621,620 6,601,954 6,648,295 6,557,846 6,554,931 6,345,868 3.33%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 248,144 248,144 248,144 173,701 248,144 210,923 210,923 11.41%
Div Payout % 70.79% 91.58% 145.56% 186.44% 49.54% 53.26% 75.07% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 6,666,968 6,621,620 6,601,954 6,648,295 6,557,846 6,554,931 6,345,868 3.33%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.75% 6.44% 5.43% 7.81% 7.28% 7.36% 7.29% -
ROE 5.26% 4.09% 2.58% 1.40% 7.64% 6.04% 4.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 831.97 654.71 451.00 224.02 1,030.01 800.82 540.82 33.15%
EPS 56.51 43.68 27.48 15.02 80.74 63.84 45.29 15.85%
DPS 40.00 40.00 40.00 28.00 40.00 34.00 34.00 11.41%
NAPS 10.7469 10.6738 10.6421 10.7168 10.571 10.5663 10.2293 3.33%
Adjusted Per Share Value based on latest NOSH - 620,393
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 831.93 654.68 450.98 224.01 1,029.96 800.78 540.79 33.15%
EPS 56.50 43.68 27.48 15.02 80.74 63.83 45.29 15.83%
DPS 40.00 40.00 40.00 28.00 40.00 34.00 34.00 11.41%
NAPS 10.7464 10.6733 10.6416 10.7163 10.5705 10.5658 10.2288 3.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 6.55 6.50 6.48 6.44 6.17 6.20 6.14 -
P/RPS 0.79 0.99 1.44 2.87 0.60 0.77 1.14 -21.63%
P/EPS 11.59 14.88 23.58 42.88 7.64 9.71 13.56 -9.91%
EY 8.63 6.72 4.24 2.33 13.09 10.30 7.38 10.96%
DY 6.11 6.15 6.17 4.35 6.48 5.48 5.54 6.72%
P/NAPS 0.61 0.61 0.61 0.60 0.58 0.59 0.60 1.10%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 -
Price 6.27 6.50 6.44 6.66 6.80 5.92 6.14 -
P/RPS 0.75 0.99 1.43 2.97 0.66 0.74 1.14 -24.29%
P/EPS 11.10 14.88 23.43 44.35 8.42 9.27 13.56 -12.46%
EY 9.01 6.72 4.27 2.26 11.87 10.78 7.38 14.18%
DY 6.38 6.15 6.21 4.20 5.88 5.74 5.54 9.84%
P/NAPS 0.58 0.61 0.61 0.62 0.64 0.56 0.60 -2.22%

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
Post a Comment