[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 360.84%

YoY- 56.6%

Quarter Report

OHB-Q2_2018-180828.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	1,653,394	1,426,057	2,797,836	3,355,052	3,314,878	2,297,223	1,946,177	-2.67%
YoY %	15.94%	-49.03%	-16.61%	1.21%	44.30%	18.04%	-	-
Horiz. %	84.96%	73.27%	143.76%	172.39%	170.33%	118.04%	100.00%	-
PBT	294,795	16,040	206,547	304,488	218,400	5,293	151,367	11.73%
YoY %	1,737.87%	-92.23%	-32.17%	39.42%	4,026.20%	-96.50%	-	-
Horiz. %	194.76%	10.60%	136.45%	201.16%	144.29%	3.50%	100.00%	-
Tax	-48,270	-26,047	-54,584	-59,942	-46,955	-29,705	-36,129	4.94%
YoY %	-85.32%	52.28%	8.94%	-27.66%	-58.07%	17.78%	-	-
Horiz. %	133.60%	72.09%	151.08%	165.91%	129.96%	82.22%	100.00%	-
NP	246,525	-10,007	151,963	244,546	171,445	-24,412	115,238	13.49%
YoY %	2,563.53%	-106.59%	-37.86%	42.64%	802.30%	-121.18%	-	-
Horiz. %	213.93%	-8.68%	131.87%	212.21%	148.77%	-21.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,975	-3,299	170,479	280,952	179,408	55,380	114,947	5.32%
YoY %	4,858.26%	-101.94%	-39.32%	56.60%	223.96%	-51.82%	-	-
Horiz. %	136.56%	-2.87%	148.31%	244.42%	156.08%	48.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.37%	162.39%	26.43%	19.69%	21.50%	561.21%	23.87%	-
YoY %	-89.92%	514.42%	34.23%	-8.42%	-96.17%	2,251.11%	-	-
Horiz. %	68.58%	680.31%	110.72%	82.49%	90.07%	2,351.11%	100.00%	-
Total Cost	1,406,869	1,436,064	2,645,873	3,110,506	3,143,433	2,321,635	1,830,939	-4.29%
YoY %	-2.03%	-45.72%	-14.94%	-1.05%	35.40%	26.80%	-	-
Horiz. %	76.84%	78.43%	144.51%	169.89%	171.68%	126.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,656,111	6,428,687	6,601,954	6,345,868	5,998,133	5,510,278	5,272,053	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.85%	4.52%	-	-
Horiz. %	126.25%	121.94%	125.23%	120.37%	113.77%	104.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	86,850	111,665	248,144	210,923	86,850	86,821	37,219	15.15%
YoY %	-22.22%	-55.00%	17.65%	142.86%	0.03%	133.27%	-	-
Horiz. %	233.35%	300.02%	666.71%	566.71%	233.35%	233.27%	100.00%	-
Div Payout %	55.33%	0.00%	145.56%	75.07%	48.41%	156.77%	32.38%	-
YoY %	0.00%	0.00%	93.90%	55.07%	-69.12%	384.16%	-	-
Horiz. %	170.88%	0.00%	449.54%	231.84%	149.51%	484.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	6,656,111	6,428,687	6,601,954	6,345,868	5,998,133	5,510,278	5,272,053	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.85%	4.52%	-	-
Horiz. %	126.25%	121.94%	125.23%	120.37%	113.77%	104.52%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,359	620,156	620,329	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.03%	-0.03%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	14.91%	-0.70%	5.43%	7.29%	5.17%	-1.06%	5.92%	-
YoY %	2,230.00%	-112.89%	-25.51%	41.01%	587.74%	-117.91%	-	-
Horiz. %	251.86%	-11.82%	91.72%	123.14%	87.33%	-17.91%	100.00%	-
ROE	2.36%	-0.05%	2.58%	4.43%	2.99%	1.01%	2.18%	-
YoY %	4,820.00%	-101.94%	-41.76%	48.16%	196.04%	-53.67%	-	-
Horiz. %	108.26%	-2.29%	118.35%	203.21%	137.16%	46.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	266.52	229.87	451.00	540.82	534.35	370.43	313.73	-2.67%
YoY %	15.94%	-49.03%	-16.61%	1.21%	44.25%	18.07%	-	-
Horiz. %	84.95%	73.27%	143.75%	172.38%	170.32%	118.07%	100.00%	-
EPS	25.30	-0.53	27.48	45.29	28.92	8.93	18.53	5.32%
YoY %	4,873.58%	-101.93%	-39.32%	56.60%	223.85%	-51.81%	-	-
Horiz. %	136.54%	-2.86%	148.30%	244.41%	156.07%	48.19%	100.00%	-
DPS	14.00	18.00	40.00	34.00	14.00	14.00	6.00	15.15%
YoY %	-22.22%	-55.00%	17.65%	142.86%	0.00%	133.33%	-	-
Horiz. %	233.33%	300.00%	666.67%	566.67%	233.33%	233.33%	100.00%	-
NAPS	10.7294	10.3628	10.6421	10.2293	9.6688	8.8853	8.4988	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.82%	4.55%	-	-
Horiz. %	126.25%	121.93%	125.22%	120.36%	113.77%	104.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	266.51	229.86	450.98	540.79	534.32	370.29	313.70	-2.67%
YoY %	15.94%	-49.03%	-16.61%	1.21%	44.30%	18.04%	-	-
Horiz. %	84.96%	73.27%	143.76%	172.39%	170.33%	118.04%	100.00%	-
EPS	25.30	-0.53	27.48	45.29	28.92	8.93	18.53	5.32%
YoY %	4,873.58%	-101.93%	-39.32%	56.60%	223.85%	-51.81%	-	-
Horiz. %	136.54%	-2.86%	148.30%	244.41%	156.07%	48.19%	100.00%	-
DPS	14.00	18.00	40.00	34.00	14.00	13.99	6.00	15.15%
YoY %	-22.22%	-55.00%	17.65%	142.86%	0.07%	133.17%	-	-
Horiz. %	233.33%	300.00%	666.67%	566.67%	233.33%	233.17%	100.00%	-
NAPS	10.7289	10.3623	10.6416	10.2288	9.6683	8.8819	8.4979	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.85%	4.52%	-	-
Horiz. %	126.25%	121.94%	125.23%	120.37%	113.77%	104.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	5.10	5.66	6.48	6.14	6.67	6.63	7.06	-
P/RPS	1.91	2.46	1.44	1.14	1.25	1.79	2.25	-2.69%
YoY %	-22.36%	70.83%	26.32%	-8.80%	-30.17%	-20.44%	-	-
Horiz. %	84.89%	109.33%	64.00%	50.67%	55.56%	79.56%	100.00%	-
P/EPS	20.16	-1,064.34	23.58	13.56	23.06	74.24	38.10	-10.05%
YoY %	101.89%	-4,613.74%	73.89%	-41.20%	-68.94%	94.86%	-	-
Horiz. %	52.91%	-2,793.54%	61.89%	35.59%	60.52%	194.86%	100.00%	-
EY	4.96	-0.09	4.24	7.38	4.34	1.35	2.62	11.21%
YoY %	5,611.11%	-102.12%	-42.55%	70.05%	221.48%	-48.47%	-	-
Horiz. %	189.31%	-3.44%	161.83%	281.68%	165.65%	51.53%	100.00%	-
DY	2.75	3.18	6.17	5.54	2.10	2.11	0.85	21.59%
YoY %	-13.52%	-48.46%	11.37%	163.81%	-0.47%	148.24%	-	-
Horiz. %	323.53%	374.12%	725.88%	651.76%	247.06%	248.24%	100.00%	-
P/NAPS	0.48	0.55	0.61	0.60	0.69	0.75	0.83	-8.71%
YoY %	-12.73%	-9.84%	1.67%	-13.04%	-8.00%	-9.64%	-	-
Horiz. %	57.83%	66.27%	73.49%	72.29%	83.13%	90.36%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	26/08/20	28/08/19	28/08/18	23/08/17	23/08/16	19/08/15	-
Price	5.17	5.26	6.44	6.14	6.60	7.10	6.61	-
P/RPS	1.94	2.29	1.43	1.14	1.24	1.92	2.11	-1.38%
YoY %	-15.28%	60.14%	25.44%	-8.06%	-35.42%	-9.00%	-	-
Horiz. %	91.94%	108.53%	67.77%	54.03%	58.77%	91.00%	100.00%	-
P/EPS	20.43	-989.12	23.43	13.56	22.82	79.51	35.67	-8.86%
YoY %	102.07%	-4,321.60%	72.79%	-40.58%	-71.30%	122.90%	-	-
Horiz. %	57.28%	-2,772.97%	65.69%	38.02%	63.98%	222.90%	100.00%	-
EY	4.89	-0.10	4.27	7.38	4.38	1.26	2.80	9.72%
YoY %	4,990.00%	-102.34%	-42.14%	68.49%	247.62%	-55.00%	-	-
Horiz. %	174.64%	-3.57%	152.50%	263.57%	156.43%	45.00%	100.00%	-
DY	2.71	3.42	6.21	5.54	2.12	1.97	0.91	19.92%
YoY %	-20.76%	-44.93%	12.09%	161.32%	7.61%	116.48%	-	-
Horiz. %	297.80%	375.82%	682.42%	608.79%	232.97%	216.48%	100.00%	-
P/NAPS	0.48	0.51	0.61	0.60	0.68	0.80	0.78	-7.76%
YoY %	-5.88%	-16.39%	1.67%	-11.76%	-15.00%	2.56%	-	-
Horiz. %	61.54%	65.38%	78.21%	76.92%	87.18%	102.56%	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