[ORIENT] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -16.93%
YoY- 55.75%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,042,836 3,916,957 3,850,298 3,825,850 3,745,816 3,493,653 3,317,568 14.07%
PBT 624,727 465,077 532,261 820,549 1,043,259 992,693 819,924 -16.56%
Tax -106,713 -107,999 -107,681 -180,700 -177,324 -169,515 -166,893 -25.76%
NP 518,014 357,078 424,580 639,849 865,935 823,178 653,031 -14.29%
-
NP to SH 510,691 315,623 327,230 500,837 602,942 569,250 467,370 6.08%
-
Tax Rate 17.08% 23.22% 20.23% 22.02% 17.00% 17.08% 20.35% -
Total Cost 3,524,822 3,559,879 3,425,718 3,186,001 2,879,881 2,670,475 2,664,537 20.48%
-
Net Worth 7,742,241 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 7.15%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 248,144 248,144 248,144 186,108 310,181 372,217 248,144 0.00%
Div Payout % 48.59% 78.62% 75.83% 37.16% 51.44% 65.39% 53.09% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 7,742,241 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 7.15%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.81% 9.12% 11.03% 16.72% 23.12% 23.56% 19.68% -
ROE 6.60% 4.28% 4.60% 7.20% 8.58% 8.09% 6.70% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 651.69 631.40 620.65 616.71 603.81 563.16 534.78 14.07%
EPS 82.32 50.88 52.75 80.73 97.19 91.76 75.34 6.07%
DPS 40.00 40.00 40.00 30.00 50.00 60.00 40.00 0.00%
NAPS 12.4802 11.8753 11.4679 11.2157 11.3234 11.3429 11.2504 7.15%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 651.66 631.37 620.62 616.68 603.78 563.14 534.75 14.07%
EPS 82.32 50.87 52.75 80.73 97.19 91.76 75.33 6.08%
DPS 40.00 40.00 40.00 30.00 50.00 60.00 40.00 0.00%
NAPS 12.4796 11.8747 11.4673 11.2151 11.3228 11.3423 11.2498 7.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 6.37 6.37 6.63 6.79 6.49 6.62 6.09 -
P/RPS 0.98 1.01 1.07 1.10 1.07 1.18 1.14 -9.58%
P/EPS 7.74 12.52 12.57 8.41 6.68 7.21 8.08 -2.82%
EY 12.92 7.99 7.96 11.89 14.98 13.86 12.37 2.93%
DY 6.28 6.28 6.03 4.42 7.70 9.06 6.57 -2.96%
P/NAPS 0.51 0.54 0.58 0.61 0.57 0.58 0.54 -3.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 25/08/23 30/05/23 28/02/23 24/11/22 25/08/22 26/05/22 -
Price 6.29 6.32 6.74 6.85 6.74 6.72 7.04 -
P/RPS 0.97 1.00 1.09 1.11 1.12 1.19 1.32 -18.55%
P/EPS 7.64 12.42 12.78 8.48 6.93 7.32 9.34 -12.52%
EY 13.09 8.05 7.83 11.79 14.42 13.65 10.70 14.37%
DY 6.36 6.33 5.93 4.38 7.42 8.93 5.68 7.82%
P/NAPS 0.50 0.53 0.59 0.61 0.60 0.59 0.63 -14.26%

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