[ORIENT] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

24-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 25.29%

YoY- 124.7%

Quarter Report

OHB_Quarterly-Reporting_Q3FY2022.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	3,056,382	2,839,396	2,361,483	2,374,274	4,061,598	4,967,965	4,601,554	-6.58%
YoY %	7.64%	20.24%	-0.54%	-41.54%	-18.24%	7.96%	-	-
Horiz. %	66.42%	61.71%	51.32%	51.60%	88.27%	107.96%	100.00%	-
PBT	676,279	872,101	435,768	-10,038	338,141	454,006	374,807	10.33%
YoY %	-22.45%	100.13%	4,441.18%	-102.97%	-25.52%	21.13%	-	-
Horiz. %	180.43%	232.68%	116.26%	-2.68%	90.22%	121.13%	100.00%	-
Tax	-70,040	-144,027	-74,769	-34,948	-76,596	-88,586	-74,945	-1.12%
YoY %	51.37%	-92.63%	-113.94%	54.37%	13.53%	-18.20%	-	-
Horiz. %	93.46%	192.18%	99.77%	46.63%	102.20%	118.20%	100.00%	-
NP	606,239	728,074	360,999	-44,986	261,545	365,420	299,862	12.44%
YoY %	-16.73%	101.68%	902.47%	-117.20%	-28.43%	21.86%	-	-
Horiz. %	202.17%	242.80%	120.39%	-15.00%	87.22%	121.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	516,853	506,999	225,631	11,688	270,963	396,025	284,886	10.43%
YoY %	1.94%	124.70%	1,830.45%	-95.69%	-31.58%	39.01%	-	-
Horiz. %	181.42%	177.97%	79.20%	4.10%	95.11%	139.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.36%	16.51%	17.16%	-	22.65%	19.51%	20.00%	-
YoY %	-37.25%	-3.79%	0.00%	-	16.09%	-2.45%	-	-
Horiz. %	51.80%	82.55%	85.80%	-	113.25%	97.55%	100.00%	-
Total Cost	2,450,143	2,111,322	2,000,484	2,419,260	3,800,053	4,602,545	4,301,692	-8.95%
YoY %	16.05%	5.54%	-17.31%	-36.34%	-17.44%	6.99%	-	-
Horiz. %	56.96%	49.08%	46.50%	56.24%	88.34%	106.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,742,241	7,024,606	6,703,321	6,387,185	6,621,620	6,554,931	6,084,572	4.09%
YoY %	10.22%	4.79%	4.95%	-3.54%	1.02%	7.73%	-	-
Horiz. %	127.24%	115.45%	110.17%	104.97%	108.83%	107.73%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	248,144	186,108	148,886	148,886	248,144	210,923	86,850	19.11%
YoY %	33.33%	25.00%	0.00%	-40.00%	17.65%	142.86%	-	-
Horiz. %	285.72%	214.29%	171.43%	171.43%	285.72%	242.86%	100.00%	-
Div Payout %	48.01%	36.71%	65.99%	1,273.84%	91.58%	53.26%	30.49%	-
YoY %	30.78%	-44.37%	-94.82%	1,290.96%	71.95%	74.68%	-	-
Horiz. %	157.46%	120.40%	216.43%	4,177.89%	300.36%	174.68%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	7,742,241	7,024,606	6,703,321	6,387,185	6,621,620	6,554,931	6,084,572	4.09%
YoY %	10.22%	4.79%	4.95%	-3.54%	1.02%	7.73%	-	-
Horiz. %	127.24%	115.45%	110.17%	104.97%	108.83%	107.73%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	19.84%	25.64%	15.29%	-1.89%	6.44%	7.36%	6.52%	-
YoY %	-22.62%	67.69%	908.99%	-129.35%	-12.50%	12.88%	-	-
Horiz. %	304.29%	393.25%	234.51%	-28.99%	98.77%	112.88%	100.00%	-
ROE	6.68%	7.22%	3.37%	0.18%	4.09%	6.04%	4.68%	-
YoY %	-7.48%	114.24%	1,772.22%	-95.60%	-32.28%	29.06%	-	-
Horiz. %	142.74%	154.27%	72.01%	3.85%	87.39%	129.06%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	492.68	457.70	380.66	382.72	654.71	800.82	741.75	-6.58%
YoY %	7.64%	20.24%	-0.54%	-41.54%	-18.25%	7.96%	-	-
Horiz. %	66.42%	61.71%	51.32%	51.60%	88.27%	107.96%	100.00%	-
EPS	83.31	81.73	36.37	1.88	43.68	63.84	45.92	10.43%
YoY %	1.93%	124.72%	1,834.57%	-95.70%	-31.58%	39.02%	-	-
Horiz. %	181.42%	177.98%	79.20%	4.09%	95.12%	139.02%	100.00%	-
DPS	40.00	30.00	24.00	24.00	40.00	34.00	14.00	19.11%
YoY %	33.33%	25.00%	0.00%	-40.00%	17.65%	142.86%	-	-
Horiz. %	285.71%	214.29%	171.43%	171.43%	285.71%	242.86%	100.00%	-
NAPS	12.4802	11.3234	10.8055	10.2959	10.6738	10.5663	9.8081	4.09%
YoY %	10.22%	4.79%	4.95%	-3.54%	1.02%	7.73%	-	-
Horiz. %	127.24%	115.45%	110.17%	104.97%	108.83%	107.73%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	492.65	457.68	380.64	382.70	654.68	800.78	741.72	-6.58%
YoY %	7.64%	20.24%	-0.54%	-41.54%	-18.24%	7.96%	-	-
Horiz. %	66.42%	61.71%	51.32%	51.60%	88.27%	107.96%	100.00%	-
EPS	83.31	81.72	36.37	1.88	43.68	63.83	45.92	10.43%
YoY %	1.95%	124.69%	1,834.57%	-95.70%	-31.57%	39.00%	-	-
Horiz. %	181.42%	177.96%	79.20%	4.09%	95.12%	139.00%	100.00%	-
DPS	40.00	30.00	24.00	24.00	40.00	34.00	14.00	19.11%
YoY %	33.33%	25.00%	0.00%	-40.00%	17.65%	142.86%	-	-
Horiz. %	285.71%	214.29%	171.43%	171.43%	285.71%	242.86%	100.00%	-
NAPS	12.4796	11.3228	10.805	10.2954	10.6733	10.5658	9.8076	4.09%
YoY %	10.22%	4.79%	4.95%	-3.54%	1.02%	7.73%	-	-
Horiz. %	127.24%	115.45%	110.17%	104.97%	108.83%	107.73%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	6.37	6.49	5.10	5.17	6.50	6.20	6.58	-
P/RPS	1.29	1.42	1.34	1.35	0.99	0.77	0.89	6.37%
YoY %	-9.15%	5.97%	-0.74%	36.36%	28.57%	-13.48%	-	-
Horiz. %	144.94%	159.55%	150.56%	151.69%	111.24%	86.52%	100.00%	-
P/EPS	7.65	7.94	14.02	274.41	14.88	9.71	14.33	-9.92%
YoY %	-3.65%	-43.37%	-94.89%	1,744.15%	53.24%	-32.24%	-	-
Horiz. %	53.38%	55.41%	97.84%	1,914.93%	103.84%	67.76%	100.00%	-
EY	13.08	12.59	7.13	0.36	6.72	10.30	6.98	11.02%
YoY %	3.89%	76.58%	1,880.56%	-94.64%	-34.76%	47.56%	-	-
Horiz. %	187.39%	180.37%	102.15%	5.16%	96.28%	147.56%	100.00%	-
DY	6.28	4.62	4.71	4.64	6.15	5.48	2.13	19.73%
YoY %	35.93%	-1.91%	1.51%	-24.55%	12.23%	157.28%	-	-
Horiz. %	294.84%	216.90%	221.13%	217.84%	288.73%	257.28%	100.00%	-
P/NAPS	0.51	0.57	0.47	0.50	0.61	0.59	0.67	-4.44%
YoY %	-10.53%	21.28%	-6.00%	-18.03%	3.39%	-11.94%	-	-
Horiz. %	76.12%	85.07%	70.15%	74.63%	91.04%	88.06%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	24/11/22	23/11/21	26/11/20	27/11/19	27/11/18	22/11/17	-
Price	6.29	6.74	5.32	5.48	6.50	5.92	6.55	-
P/RPS	1.28	1.47	1.40	1.43	0.99	0.74	0.88	6.44%
YoY %	-12.93%	5.00%	-2.10%	44.44%	33.78%	-15.91%	-	-
Horiz. %	145.45%	167.05%	159.09%	162.50%	112.50%	84.09%	100.00%	-
P/EPS	7.55	8.25	14.63	290.86	14.88	9.27	14.26	-10.05%
YoY %	-8.48%	-43.61%	-94.97%	1,854.70%	60.52%	-34.99%	-	-
Horiz. %	52.95%	57.85%	102.59%	2,039.69%	104.35%	65.01%	100.00%	-
EY	13.25	12.13	6.84	0.34	6.72	10.78	7.01	11.18%
YoY %	9.23%	77.34%	1,911.76%	-94.94%	-37.66%	53.78%	-	-
Horiz. %	189.02%	173.04%	97.57%	4.85%	95.86%	153.78%	100.00%	-
DY	6.36	4.45	4.51	4.38	6.15	5.74	2.14	19.89%
YoY %	42.92%	-1.33%	2.97%	-28.78%	7.14%	168.22%	-	-
Horiz. %	297.20%	207.94%	210.75%	204.67%	287.38%	268.22%	100.00%	-
P/NAPS	0.50	0.60	0.49	0.53	0.61	0.56	0.67	-4.75%
YoY %	-16.67%	22.45%	-7.55%	-13.11%	8.93%	-16.42%	-	-
Horiz. %	74.63%	89.55%	73.13%	79.10%	91.04%	83.58%	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