[ORIENT] QoQ TTM Result on 31-Mar-2022 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- 45.34%

YoY- 46.68%

Quarter Report

OHB_Quarterly-Reporting_Q1FY2022.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	3,825,850	3,745,816	3,493,653	3,317,568	3,267,903	3,351,687	3,591,815	4.28%
YoY %	2.14%	7.22%	5.31%	1.52%	-2.50%	-6.69%	-	-
Horiz. %	106.52%	104.29%	97.27%	92.36%	90.98%	93.31%	100.00%	-
PBT	820,549	1,043,259	992,693	819,924	606,926	556,527	389,476	64.11%
YoY %	-21.35%	5.09%	21.07%	35.09%	9.06%	42.89%	-	-
Horiz. %	210.68%	267.86%	254.88%	210.52%	155.83%	142.89%	100.00%	-
Tax	-180,700	-177,324	-169,515	-166,893	-108,066	-74,120	-56,522	116.55%
YoY %	-1.90%	-4.61%	-1.57%	-54.44%	-45.80%	-31.13%	-	-
Horiz. %	319.70%	313.73%	299.91%	295.27%	191.19%	131.13%	100.00%	-
NP	639,849	865,935	823,178	653,031	498,860	482,407	332,954	54.38%
YoY %	-26.11%	5.19%	26.05%	30.90%	3.41%	44.89%	-	-
Horiz. %	192.17%	260.08%	247.23%	196.13%	149.83%	144.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	500,837	602,942	569,250	467,370	321,574	328,751	275,082	48.94%
YoY %	-16.93%	5.92%	21.80%	45.34%	-2.18%	19.51%	-	-
Horiz. %	182.07%	219.19%	206.94%	169.90%	116.90%	119.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	17.00%	17.08%	20.35%	17.81%	13.32%	14.51%	-
YoY %	29.53%	-0.47%	-16.07%	14.26%	33.71%	-8.20%	-	-
Horiz. %	151.76%	117.16%	117.71%	140.25%	122.74%	91.80%	100.00%	-
Total Cost	3,186,001	2,879,881	2,670,475	2,664,537	2,769,043	2,869,280	3,258,861	-1.49%
YoY %	10.63%	7.84%	0.22%	-3.77%	-3.49%	-11.95%	-	-
Horiz. %	97.76%	88.37%	81.95%	81.76%	84.97%	88.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,957,794	7,024,606	7,036,704	6,979,320	6,774,290	6,703,321	6,656,111	2.99%
YoY %	-0.95%	-0.17%	0.82%	3.03%	1.06%	0.71%	-	-
Horiz. %	104.53%	105.54%	105.72%	104.86%	101.78%	100.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	186,108	310,181	372,217	248,144	272,959	148,886	124,072	30.94%
YoY %	-40.00%	-16.67%	50.00%	-9.09%	83.33%	20.00%	-	-
Horiz. %	150.00%	250.00%	300.00%	200.00%	220.00%	120.00%	100.00%	-
Div Payout %	37.16%	51.44%	65.39%	53.09%	84.88%	45.29%	45.10%	-
YoY %	-27.76%	-21.33%	23.17%	-37.45%	87.41%	0.42%	-	-
Horiz. %	82.39%	114.06%	144.99%	117.72%	188.20%	100.42%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	6,957,794	7,024,606	7,036,704	6,979,320	6,774,290	6,703,321	6,656,111	2.99%
YoY %	-0.95%	-0.17%	0.82%	3.03%	1.06%	0.71%	-	-
Horiz. %	104.53%	105.54%	105.72%	104.86%	101.78%	100.71%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,393	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	16.72%	23.12%	23.56%	19.68%	15.27%	14.39%	9.27%	-
YoY %	-27.68%	-1.87%	19.72%	28.88%	6.12%	55.23%	-	-
Horiz. %	180.37%	249.41%	254.15%	212.30%	164.72%	155.23%	100.00%	-
ROE	7.20%	8.58%	8.09%	6.70%	4.75%	4.90%	4.13%	-
YoY %	-16.08%	6.06%	20.75%	41.05%	-3.06%	18.64%	-	-
Horiz. %	174.33%	207.75%	195.88%	162.23%	115.01%	118.64%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	616.71	603.81	563.16	534.78	526.77	540.28	578.99	4.28%
YoY %	2.14%	7.22%	5.31%	1.52%	-2.50%	-6.69%	-	-
Horiz. %	106.51%	104.29%	97.27%	92.36%	90.98%	93.31%	100.00%	-
EPS	80.73	97.19	91.76	75.34	51.84	52.99	44.34	48.94%
YoY %	-16.94%	5.92%	21.79%	45.33%	-2.17%	19.51%	-	-
Horiz. %	182.07%	219.19%	206.95%	169.91%	116.91%	119.51%	100.00%	-
DPS	30.00	50.00	60.00	40.00	44.00	24.00	20.00	30.94%
YoY %	-40.00%	-16.67%	50.00%	-9.09%	83.33%	20.00%	-	-
Horiz. %	150.00%	250.00%	300.00%	200.00%	220.00%	120.00%	100.00%	-
NAPS	11.2157	11.3234	11.3429	11.2504	10.9199	10.8055	10.7294	2.99%
YoY %	-0.95%	-0.17%	0.82%	3.03%	1.06%	0.71%	-	-
Horiz. %	104.53%	105.54%	105.72%	104.86%	101.78%	100.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	616.68	603.78	563.14	534.75	526.75	540.25	578.96	4.28%
YoY %	2.14%	7.22%	5.31%	1.52%	-2.50%	-6.69%	-	-
Horiz. %	106.52%	104.29%	97.27%	92.36%	90.98%	93.31%	100.00%	-
EPS	80.73	97.19	91.76	75.33	51.83	52.99	44.34	48.94%
YoY %	-16.94%	5.92%	21.81%	45.34%	-2.19%	19.51%	-	-
Horiz. %	182.07%	219.19%	206.95%	169.89%	116.89%	119.51%	100.00%	-
DPS	30.00	50.00	60.00	40.00	44.00	24.00	20.00	30.94%
YoY %	-40.00%	-16.67%	50.00%	-9.09%	83.33%	20.00%	-	-
Horiz. %	150.00%	250.00%	300.00%	200.00%	220.00%	120.00%	100.00%	-
NAPS	11.2151	11.3228	11.3423	11.2498	10.9194	10.805	10.7289	2.99%
YoY %	-0.95%	-0.17%	0.82%	3.03%	1.06%	0.71%	-	-
Horiz. %	104.53%	105.54%	105.72%	104.86%	101.78%	100.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	6.79	6.49	6.62	6.09	5.25	5.10	5.10	-
P/RPS	1.10	1.07	1.18	1.14	1.00	0.94	0.88	15.99%
YoY %	2.80%	-9.32%	3.51%	14.00%	6.38%	6.82%	-	-
Horiz. %	125.00%	121.59%	134.09%	129.55%	113.64%	106.82%	100.00%	-
P/EPS	8.41	6.68	7.21	8.08	10.13	9.62	11.50	-18.78%
YoY %	25.90%	-7.35%	-10.77%	-20.24%	5.30%	-16.35%	-	-
Horiz. %	73.13%	58.09%	62.70%	70.26%	88.09%	83.65%	100.00%	-
EY	11.89	14.98	13.86	12.37	9.87	10.39	8.69	23.17%
YoY %	-20.63%	8.08%	12.05%	25.33%	-5.00%	19.56%	-	-
Horiz. %	136.82%	172.38%	159.49%	142.35%	113.58%	119.56%	100.00%	-
DY	4.42	7.70	9.06	6.57	8.38	4.71	3.92	8.30%
YoY %	-42.60%	-15.01%	37.90%	-21.60%	77.92%	20.15%	-	-
Horiz. %	112.76%	196.43%	231.12%	167.60%	213.78%	120.15%	100.00%	-
P/NAPS	0.61	0.57	0.58	0.54	0.48	0.47	0.48	17.27%
YoY %	7.02%	-1.72%	7.41%	12.50%	2.13%	-2.08%	-	-
Horiz. %	127.08%	118.75%	120.83%	112.50%	100.00%	97.92%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	28/02/23	24/11/22	25/08/22	26/05/22	25/02/22	23/11/21	26/08/21	-
Price	6.85	6.74	6.72	7.04	5.87	5.32	5.17	-
P/RPS	1.11	1.12	1.19	1.32	1.11	0.98	0.89	15.81%
YoY %	-0.89%	-5.88%	-9.85%	18.92%	13.27%	10.11%	-	-
Horiz. %	124.72%	125.84%	133.71%	148.31%	124.72%	110.11%	100.00%	-
P/EPS	8.48	6.93	7.32	9.34	11.32	10.04	11.66	-19.08%
YoY %	22.37%	-5.33%	-21.63%	-17.49%	12.75%	-13.89%	-	-
Horiz. %	72.73%	59.43%	62.78%	80.10%	97.08%	86.11%	100.00%	-
EY	11.79	14.42	13.65	10.70	8.83	9.96	8.58	23.52%
YoY %	-18.24%	5.64%	27.57%	21.18%	-11.35%	16.08%	-	-
Horiz. %	137.41%	168.07%	159.09%	124.71%	102.91%	116.08%	100.00%	-
DY	4.38	7.42	8.93	5.68	7.50	4.51	3.87	8.57%
YoY %	-40.97%	-16.91%	57.22%	-24.27%	66.30%	16.54%	-	-
Horiz. %	113.18%	191.73%	230.75%	146.77%	193.80%	116.54%	100.00%	-
P/NAPS	0.61	0.60	0.59	0.63	0.54	0.49	0.48	17.27%
YoY %	1.67%	1.69%	-6.35%	16.67%	10.20%	2.08%	-	-
Horiz. %	127.08%	125.00%	122.92%	131.25%	112.50%	102.08%	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