[ORIENT] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -37.89%

YoY- -6.28%

Quarter Report

OHB-Q1_2018-180530.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	3,561,184	3,825,552	5,558,928	5,922,892	6,792,340	4,860,336	3,584,128	-0.10%
YoY %	-6.91%	-31.18%	-6.15%	-12.80%	39.75%	35.61%	-	-
Horiz. %	99.36%	106.74%	155.10%	165.25%	189.51%	135.61%	100.00%	-
PBT	911,860	-672,604	602,236	210,932	399,564	260,156	286,744	21.24%
YoY %	235.57%	-211.68%	185.51%	-47.21%	53.59%	-9.27%	-	-
Horiz. %	318.00%	-234.57%	210.03%	73.56%	139.35%	90.73%	100.00%	-
Tax	-141,592	-59,148	-168,188	-105,116	-131,036	-73,372	-72,076	11.89%
YoY %	-139.39%	64.83%	-60.00%	19.78%	-78.59%	-1.80%	-	-
Horiz. %	196.45%	82.06%	233.35%	145.84%	181.80%	101.80%	100.00%	-
NP	770,268	-731,752	434,048	105,816	268,528	186,784	214,668	23.70%
YoY %	205.26%	-268.59%	310.19%	-60.59%	43.76%	-12.99%	-	-
Horiz. %	358.82%	-340.88%	202.20%	49.29%	125.09%	87.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	488,188	-327,084	372,672	243,860	260,188	271,892	223,572	13.88%
YoY %	249.25%	-187.77%	52.82%	-6.28%	-4.30%	21.61%	-	-
Horiz. %	218.36%	-146.30%	166.69%	109.07%	116.38%	121.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.53%	-	27.93%	49.83%	32.79%	28.20%	25.14%	-
YoY %	0.00%	-	-43.95%	51.97%	16.28%	12.17%	-	-
Horiz. %	61.77%	-	111.10%	198.21%	130.43%	112.17%	100.00%	-
Total Cost	2,790,916	4,557,304	5,124,880	5,817,076	6,523,812	4,673,552	3,369,460	-3.08%
YoY %	-38.76%	-11.07%	-11.90%	-10.83%	39.59%	38.70%	-	-
Horiz. %	82.83%	135.25%	152.10%	172.64%	193.62%	138.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,729,563	6,267,269	6,648,295	6,311,873	6,001,996	5,530,310	5,158,967	4.52%
YoY %	7.38%	-5.73%	5.33%	5.16%	8.53%	7.20%	-	-
Horiz. %	130.44%	121.48%	128.87%	122.35%	116.34%	107.20%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	347,402	446,660	694,805	694,805	198,427	198,461	198,510	9.76%
YoY %	-22.22%	-35.71%	0.00%	250.16%	-0.02%	-0.02%	-	-
Horiz. %	175.00%	225.01%	350.01%	350.01%	99.96%	99.98%	100.00%	-
Div Payout %	71.16%	0.00%	186.44%	284.92%	76.26%	72.99%	88.79%	-
YoY %	0.00%	0.00%	-34.56%	273.62%	4.48%	-17.79%	-	-
Horiz. %	80.14%	0.00%	209.98%	320.89%	85.89%	82.21%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	6,729,563	6,267,269	6,648,295	6,311,873	6,001,996	5,530,310	5,158,967	4.52%
YoY %	7.38%	-5.73%	5.33%	5.16%	8.53%	7.20%	-	-
Horiz. %	130.44%	121.48%	128.87%	122.35%	116.34%	107.20%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,085	620,191	620,344	0.00%
YoY %	0.00%	0.00%	0.00%	0.05%	-0.02%	-0.02%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	99.96%	99.98%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	21.63%	-19.13%	7.81%	1.79%	3.95%	3.84%	5.99%	-
YoY %	213.07%	-344.94%	336.31%	-54.68%	2.86%	-35.89%	-	-
Horiz. %	361.10%	-319.37%	130.38%	29.88%	65.94%	64.11%	100.00%	-
ROE	7.25%	-5.22%	5.61%	3.86%	4.34%	4.92%	4.33%	-
YoY %	238.89%	-193.05%	45.34%	-11.06%	-11.79%	13.63%	-	-
Horiz. %	167.44%	-120.55%	129.56%	89.15%	100.23%	113.63%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	574.05	616.66	896.08	954.75	1,095.39	783.68	577.76	-0.10%
YoY %	-6.91%	-31.18%	-6.15%	-12.84%	39.78%	35.64%	-	-
Horiz. %	99.36%	106.73%	155.10%	165.25%	189.59%	135.64%	100.00%	-
EPS	78.68	-52.72	60.08	39.32	41.96	43.84	36.04	13.88%
YoY %	249.24%	-187.75%	52.80%	-6.29%	-4.29%	21.64%	-	-
Horiz. %	218.31%	-146.28%	166.70%	109.10%	116.43%	121.64%	100.00%	-
DPS	56.00	72.00	112.00	112.00	32.00	32.00	32.00	9.76%
YoY %	-22.22%	-35.71%	0.00%	250.00%	0.00%	0.00%	-	-
Horiz. %	175.00%	225.00%	350.00%	350.00%	100.00%	100.00%	100.00%	-
NAPS	10.8478	10.1026	10.7168	10.1745	9.6793	8.9171	8.3163	4.52%
YoY %	7.38%	-5.73%	5.33%	5.12%	8.55%	7.22%	-	-
Horiz. %	130.44%	121.48%	128.87%	122.34%	116.39%	107.22%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	574.02	616.63	896.03	954.70	1,094.84	783.43	577.72	-0.10%
YoY %	-6.91%	-31.18%	-6.15%	-12.80%	39.75%	35.61%	-	-
Horiz. %	99.36%	106.74%	155.10%	165.25%	189.51%	135.61%	100.00%	-
EPS	78.69	-52.72	60.07	39.31	41.94	43.83	36.04	13.88%
YoY %	249.26%	-187.76%	52.81%	-6.27%	-4.31%	21.61%	-	-
Horiz. %	218.34%	-146.28%	166.68%	109.07%	116.37%	121.61%	100.00%	-
DPS	56.00	72.00	111.99	111.99	31.98	31.99	32.00	9.76%
YoY %	-22.22%	-35.71%	0.00%	250.19%	-0.03%	-0.03%	-	-
Horiz. %	175.00%	225.00%	349.97%	349.97%	99.94%	99.97%	100.00%	-
NAPS	10.8473	10.1021	10.7163	10.174	9.6745	8.9142	8.3156	4.52%
YoY %	7.38%	-5.73%	5.33%	5.16%	8.53%	7.20%	-	-
Horiz. %	130.45%	121.48%	128.87%	122.35%	116.34%	107.20%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	5.19	4.99	6.44	6.23	6.60	6.91	6.72	-
P/RPS	0.90	0.81	0.72	0.65	0.60	0.88	1.16	-4.13%
YoY %	11.11%	12.50%	10.77%	8.33%	-31.82%	-24.14%	-	-
Horiz. %	77.59%	69.83%	62.07%	56.03%	51.72%	75.86%	100.00%	-
P/EPS	6.60	-9.46	10.72	15.85	15.73	15.76	18.65	-15.88%
YoY %	169.77%	-188.25%	-32.37%	0.76%	-0.19%	-15.50%	-	-
Horiz. %	35.39%	-50.72%	57.48%	84.99%	84.34%	84.50%	100.00%	-
EY	15.16	-10.57	9.33	6.31	6.36	6.34	5.36	18.90%
YoY %	243.42%	-213.29%	47.86%	-0.79%	0.32%	18.28%	-	-
Horiz. %	282.84%	-197.20%	174.07%	117.72%	118.66%	118.28%	100.00%	-
DY	10.79	14.43	17.39	17.98	4.85	4.63	4.76	14.59%
YoY %	-25.23%	-17.02%	-3.28%	270.72%	4.75%	-2.73%	-	-
Horiz. %	226.68%	303.15%	365.34%	377.73%	101.89%	97.27%	100.00%	-
P/NAPS	0.48	0.49	0.60	0.61	0.68	0.77	0.81	-8.34%
YoY %	-2.04%	-18.33%	-1.64%	-10.29%	-11.69%	-4.94%	-	-
Horiz. %	59.26%	60.49%	74.07%	75.31%	83.95%	95.06%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	30/06/20	29/05/19	30/05/18	24/05/17	26/05/16	26/05/15	-
Price	5.18	5.66	6.66	6.45	6.63	6.89	7.66	-
P/RPS	0.90	0.92	0.74	0.68	0.61	0.88	1.33	-6.29%
YoY %	-2.17%	24.32%	8.82%	11.48%	-30.68%	-33.83%	-	-
Horiz. %	67.67%	69.17%	55.64%	51.13%	45.86%	66.17%	100.00%	-
P/EPS	6.58	-10.74	11.09	16.41	15.80	15.72	21.25	-17.73%
YoY %	161.27%	-196.84%	-32.42%	3.86%	0.51%	-26.02%	-	-
Horiz. %	30.96%	-50.54%	52.19%	77.22%	74.35%	73.98%	100.00%	-
EY	15.19	-9.32	9.02	6.09	6.33	6.36	4.70	21.57%
YoY %	262.98%	-203.33%	48.11%	-3.79%	-0.47%	35.32%	-	-
Horiz. %	323.19%	-198.30%	191.91%	129.57%	134.68%	135.32%	100.00%	-
DY	10.81	12.72	16.82	17.36	4.83	4.64	4.18	17.14%
YoY %	-15.02%	-24.38%	-3.11%	259.42%	4.09%	11.00%	-	-
Horiz. %	258.61%	304.31%	402.39%	415.31%	115.55%	111.00%	100.00%	-
P/NAPS	0.48	0.56	0.62	0.63	0.68	0.77	0.92	-10.26%
YoY %	-14.29%	-9.68%	-1.59%	-7.35%	-11.69%	-16.30%	-	-
Horiz. %	52.17%	60.87%	67.39%	68.48%	73.91%	83.70%	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