[ORIENT] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -5.14%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,267,903 3,364,478 5,161,211 6,389,783 6,348,149 5,524,258 4,384,367 -4.77%
PBT 606,926 110,721 453,726 596,289 527,336 387,132 348,370 9.68%
Tax -108,066 -34,299 -105,466 -131,021 -113,729 -88,919 -75,011 6.26%
NP 498,860 76,422 348,260 465,268 413,607 298,213 273,359 10.53%
-
NP to SH 321,574 114,808 350,549 500,893 392,646 279,484 261,861 3.47%
-
Tax Rate 17.81% 30.98% 23.24% 21.97% 21.57% 22.97% 21.53% -
Total Cost 2,769,043 3,288,056 4,812,951 5,924,515 5,934,542 5,226,045 4,111,008 -6.36%
-
Net Worth 6,774,290 6,553,442 6,666,968 6,557,846 6,053,988 5,867,354 5,635,253 3.11%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 272,959 148,886 248,144 248,144 124,072 124,067 74,445 24.15%
Div Payout % 84.88% 129.68% 70.79% 49.54% 31.60% 44.39% 28.43% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 6,774,290 6,553,442 6,666,968 6,557,846 6,053,988 5,867,354 5,635,253 3.11%
NOSH 620,393 620,393 620,393 620,393 620,393 620,339 620,376 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.27% 2.27% 6.75% 7.28% 6.52% 5.40% 6.23% -
ROE 4.75% 1.75% 5.26% 7.64% 6.49% 4.76% 4.65% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 526.77 542.34 831.97 1,030.01 1,023.30 890.52 706.73 -4.77%
EPS 51.84 18.51 56.51 80.74 63.29 45.05 42.21 3.48%
DPS 44.00 24.00 40.00 40.00 20.00 20.00 12.00 24.15%
NAPS 10.9199 10.5639 10.7469 10.571 9.7588 9.4583 9.0836 3.11%
Adjusted Per Share Value based on latest NOSH - 620,393
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 526.75 542.31 831.93 1,029.96 1,023.25 890.44 706.71 -4.77%
EPS 51.83 18.51 56.50 80.74 63.29 45.05 42.21 3.47%
DPS 44.00 24.00 40.00 40.00 20.00 20.00 12.00 24.15%
NAPS 10.9194 10.5634 10.7464 10.5705 9.7583 9.4575 9.0834 3.11%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.25 5.47 6.55 6.17 6.55 6.80 6.95 -
P/RPS 1.00 1.01 0.79 0.60 0.64 0.76 0.98 0.33%
P/EPS 10.13 29.56 11.59 7.64 10.35 15.09 16.47 -7.77%
EY 9.87 3.38 8.63 13.09 9.66 6.63 6.07 8.43%
DY 8.38 4.39 6.11 6.48 3.05 2.94 1.73 30.04%
P/NAPS 0.48 0.52 0.61 0.58 0.67 0.72 0.77 -7.56%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/03/21 28/02/20 27/02/19 27/02/18 27/02/17 29/02/16 -
Price 5.87 5.18 6.27 6.80 6.46 6.45 6.80 -
P/RPS 1.11 0.96 0.75 0.66 0.63 0.72 0.96 2.44%
P/EPS 11.32 27.99 11.10 8.42 10.21 14.32 16.11 -5.70%
EY 8.83 3.57 9.01 11.87 9.80 6.99 6.21 6.03%
DY 7.50 4.63 6.38 5.88 3.10 3.10 1.76 27.30%
P/NAPS 0.54 0.49 0.58 0.64 0.66 0.68 0.75 -5.32%

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