[ORIENT] QoQ TTM 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- -1.05%
YoY- -2.81%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 6,348,149 6,466,195 6,555,418 6,007,259 5,524,258 4,911,649 4,731,209 21.58%
PBT 527,335 667,030 599,324 421,984 387,132 207,429 213,052 82.67%
Tax -113,729 -116,650 -105,502 -103,335 -88,919 -61,954 -69,434 38.82%
NP 413,606 550,380 493,822 318,649 298,213 145,475 143,618 102.02%
-
NP to SH 392,645 438,970 401,939 276,558 279,484 206,524 212,911 50.21%
-
Tax Rate 21.57% 17.49% 17.60% 24.49% 22.97% 29.87% 32.59% -
Total Cost 5,934,543 5,915,815 6,061,596 5,688,610 5,226,045 4,766,174 4,587,591 18.66%
-
Net Worth 6,053,988 6,084,572 5,999,587 6,001,996 5,867,077 5,648,274 5,511,949 6.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 124,059 124,056 124,056 124,046 124,054 124,054 124,054 0.00%
Div Payout % 31.60% 28.26% 30.86% 44.85% 44.39% 60.07% 58.27% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 6,053,988 6,084,572 5,999,587 6,001,996 5,867,077 5,648,274 5,511,949 6.43%
NOSH 620,393 620,362 620,510 620,085 620,309 620,553 620,344 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.52% 8.51% 7.53% 5.30% 5.40% 2.96% 3.04% -
ROE 6.49% 7.21% 6.70% 4.61% 4.76% 3.66% 3.86% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,023.30 1,042.33 1,056.46 968.78 890.56 791.50 762.67 21.58%
EPS 63.29 70.76 64.78 44.60 45.06 33.28 34.32 50.21%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 9.7588 9.8081 9.6688 9.6793 9.4583 9.102 8.8853 6.43%
Adjusted Per Share Value based on latest NOSH - 620,085
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1,023.25 1,042.27 1,056.66 968.30 890.44 791.70 762.61 21.58%
EPS 63.29 70.76 64.79 44.58 45.05 33.29 34.32 50.21%
DPS 20.00 20.00 20.00 19.99 20.00 20.00 20.00 0.00%
NAPS 9.7583 9.8076 9.6706 9.6745 9.457 9.1043 8.8846 6.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
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 0.63 0.63 0.68 0.76 0.88 0.87 -18.46%
P/EPS 10.35 9.30 10.30 14.80 15.09 20.91 19.32 -33.96%
EY 9.66 10.75 9.71 6.76 6.63 4.78 5.18 51.33%
DY 3.05 3.04 3.00 3.03 2.94 2.87 3.02 0.65%
P/NAPS 0.67 0.67 0.69 0.68 0.72 0.76 0.75 -7.22%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
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 0.63 0.62 0.68 0.72 0.86 0.93 -22.81%
P/EPS 10.21 9.26 10.19 14.87 14.32 20.43 20.69 -37.47%
EY 9.80 10.80 9.81 6.73 6.99 4.89 4.83 60.06%
DY 3.10 3.05 3.03 3.02 3.10 2.94 2.82 6.49%
P/NAPS 0.66 0.67 0.68 0.68 0.68 0.75 0.80 -12.00%

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
Post a Comment