[ORIENT] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.18%
YoY- 1830.45%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 4,908,384 4,075,176 3,785,861 3,148,644 3,165,698 5,415,464 6,623,953 -4.86%
PBT 789,540 901,705 1,162,801 581,024 -13,384 450,854 605,341 4.52%
Tax -193,209 -93,386 -192,036 -99,692 -46,597 -102,128 -118,114 8.53%
NP 596,330 808,318 970,765 481,332 -59,981 348,726 487,226 3.42%
-
NP to SH 595,376 689,137 675,998 300,841 15,584 361,284 528,033 2.01%
-
Tax Rate 24.47% 10.36% 16.51% 17.16% - 22.65% 19.51% -
Total Cost 4,312,053 3,266,857 2,815,096 2,667,312 3,225,679 5,066,737 6,136,726 -5.70%
-
Net Worth 7,531,380 7,742,241 7,024,606 6,703,321 6,387,185 6,621,620 6,554,931 2.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 330,859 330,859 248,144 198,515 198,515 330,859 281,230 2.74%
Div Payout % 55.57% 48.01% 36.71% 65.99% 1,273.84% 91.58% 53.26% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 7,531,380 7,742,241 7,024,606 6,703,321 6,387,185 6,621,620 6,554,931 2.33%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.15% 19.84% 25.64% 15.29% -1.89% 6.44% 7.36% -
ROE 7.91% 8.90% 9.62% 4.49% 0.24% 5.46% 8.06% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 791.21 656.90 610.27 507.55 510.30 872.95 1,067.76 -4.86%
EPS 95.97 111.08 108.97 48.49 2.51 58.24 85.12 2.01%
DPS 53.33 53.33 40.00 32.00 32.00 53.33 45.33 2.74%
NAPS 12.1403 12.4802 11.3234 10.8055 10.2959 10.6738 10.5663 2.33%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 791.17 656.87 610.24 507.52 510.27 872.91 1,067.70 -4.86%
EPS 95.97 111.08 108.96 48.49 2.51 58.23 85.11 2.01%
DPS 53.33 53.33 40.00 32.00 32.00 53.33 45.33 2.74%
NAPS 12.1397 12.4796 11.3228 10.805 10.2954 10.6733 10.5658 2.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 7.60 6.37 6.49 5.10 5.17 6.50 6.20 -
P/RPS 0.96 0.97 1.06 1.00 1.01 0.74 0.58 8.75%
P/EPS 7.92 5.73 5.96 10.52 205.81 11.16 7.28 1.41%
EY 12.63 17.44 16.79 9.51 0.49 8.96 13.73 -1.38%
DY 7.02 8.37 6.16 6.27 6.19 8.21 7.31 -0.67%
P/NAPS 0.63 0.51 0.57 0.47 0.50 0.61 0.59 1.09%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 29/11/23 24/11/22 23/11/21 26/11/20 27/11/19 27/11/18 -
Price 7.65 6.29 6.74 5.32 5.48 6.50 5.92 -
P/RPS 0.97 0.96 1.10 1.05 1.07 0.74 0.55 9.90%
P/EPS 7.97 5.66 6.19 10.97 218.15 11.16 6.96 2.28%
EY 12.55 17.66 16.17 9.12 0.46 8.96 14.38 -2.24%
DY 6.97 8.48 5.93 6.02 5.84 8.21 7.66 -1.55%
P/NAPS 0.63 0.50 0.60 0.49 0.53 0.61 0.56 1.98%

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