[ORIENT] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

19-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 2.49%

YoY- 32.37%

Quarter Report

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	6,388,323	6,555,418	4,731,209	3,788,889	3,080,955	2,780,085	2,782,622	14.84%
YoY %	-2.55%	38.56%	24.87%	22.98%	10.82%	-0.09%	-	-
Horiz. %	229.58%	235.58%	170.03%	136.16%	110.72%	99.91%	100.00%	-
PBT	613,424	599,324	213,052	442,358	323,279	338,203	380,340	8.28%
YoY %	2.35%	181.30%	-51.84%	36.83%	-4.41%	-11.08%	-	-
Horiz. %	161.28%	157.58%	56.02%	116.31%	85.00%	88.92%	100.00%	-
Tax	-126,716	-105,502	-69,434	-65,478	-77,752	-73,422	-77,650	8.50%
YoY %	-20.11%	-51.95%	-6.04%	15.79%	-5.90%	5.44%	-	-
Horiz. %	163.19%	135.87%	89.42%	84.32%	100.13%	94.56%	100.00%	-
NP	486,708	493,822	143,618	376,880	245,527	264,781	302,690	8.23%
YoY %	-1.44%	243.84%	-61.89%	53.50%	-7.27%	-12.52%	-	-
Horiz. %	160.79%	163.14%	47.45%	124.51%	81.12%	87.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	494,190	401,939	212,911	306,249	231,364	170,852	224,966	14.00%
YoY %	22.95%	88.78%	-30.48%	32.37%	35.42%	-24.05%	-	-
Horiz. %	219.67%	178.67%	94.64%	136.13%	102.84%	75.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.66%	17.60%	32.59%	14.80%	24.05%	21.71%	20.42%	-
YoY %	17.39%	-46.00%	120.20%	-38.46%	10.78%	6.32%	-	-
Horiz. %	101.18%	86.19%	159.60%	72.48%	117.78%	106.32%	100.00%	-
Total Cost	5,901,615	6,061,596	4,587,591	3,412,009	2,835,428	2,515,304	2,479,932	15.53%
YoY %	-2.64%	32.13%	34.45%	20.33%	12.73%	1.43%	-	-
Horiz. %	237.97%	244.43%	184.99%	137.58%	114.33%	101.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,345,868	5,999,587	5,511,949	5,271,934	4,837,624	4,638,598	4,528,628	5.78%
YoY %	5.77%	8.85%	4.55%	8.98%	4.29%	2.43%	-	-
Horiz. %	140.13%	132.48%	121.71%	116.41%	106.82%	102.43%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	248,144	124,056	124,054	124,068	43,434	24,821	18,614	53.95%
YoY %	100.03%	0.00%	-0.01%	185.65%	74.99%	33.35%	-	-
Horiz. %	1,333.10%	666.47%	666.46%	666.53%	233.34%	133.35%	100.00%	-
Div Payout %	50.21%	30.86%	58.27%	40.51%	18.77%	14.53%	8.27%	-
YoY %	62.70%	-47.04%	43.84%	115.82%	29.18%	75.70%	-	-
Horiz. %	607.13%	373.16%	704.59%	489.84%	226.96%	175.70%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	6,345,868	5,999,587	5,511,949	5,271,934	4,837,624	4,638,598	4,528,628	5.78%
YoY %	5.77%	8.85%	4.55%	8.98%	4.29%	2.43%	-	-
Horiz. %	140.13%	132.48%	121.71%	116.41%	106.82%	102.43%	100.00%	-
NOSH	620,393	620,510	620,344	620,315	620,192	621,204	620,428	-0.00%
YoY %	-0.02%	0.03%	0.00%	0.02%	-0.16%	0.13%	-	-
Horiz. %	99.99%	100.01%	99.99%	99.98%	99.96%	100.13%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	7.62%	7.53%	3.04%	9.95%	7.97%	9.52%	10.88%	-
YoY %	1.20%	147.70%	-69.45%	24.84%	-16.28%	-12.50%	-	-
Horiz. %	70.04%	69.21%	27.94%	91.45%	73.25%	87.50%	100.00%	-
ROE	7.79%	6.70%	3.86%	5.81%	4.78%	3.68%	4.97%	-
YoY %	16.27%	73.58%	-33.56%	21.55%	29.89%	-25.96%	-	-
Horiz. %	156.74%	134.81%	77.67%	116.90%	96.18%	74.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	1,029.77	1,056.46	762.67	610.80	496.77	447.53	448.50	14.85%
YoY %	-2.53%	38.52%	24.86%	22.95%	11.00%	-0.22%	-	-
Horiz. %	229.60%	235.55%	170.05%	136.19%	110.76%	99.78%	100.00%	-
EPS	79.66	64.78	34.32	49.37	37.31	27.50	36.26	14.00%
YoY %	22.97%	88.75%	-30.48%	32.32%	35.67%	-24.16%	-	-
Horiz. %	219.69%	178.65%	94.65%	136.16%	102.90%	75.84%	100.00%	-
DPS	40.00	20.00	20.00	20.00	7.00	4.00	3.00	53.95%
YoY %	100.00%	0.00%	0.00%	185.71%	75.00%	33.33%	-	-
Horiz. %	1,333.33%	666.67%	666.67%	666.67%	233.33%	133.33%	100.00%	-
NAPS	10.2293	9.6688	8.8853	8.4988	7.8002	7.4671	7.2992	5.78%
YoY %	5.80%	8.82%	4.55%	8.96%	4.46%	2.30%	-	-
Horiz. %	140.14%	132.46%	121.73%	116.43%	106.86%	102.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 620,315
RPS	1,029.72	1,056.66	762.61	610.72	496.61	448.12	448.53	14.84%
YoY %	-2.55%	38.56%	24.87%	22.98%	10.82%	-0.09%	-	-
Horiz. %	229.58%	235.58%	170.02%	136.16%	110.72%	99.91%	100.00%	-
EPS	79.66	64.79	34.32	49.36	37.29	27.54	36.26	14.00%
YoY %	22.95%	88.78%	-30.47%	32.37%	35.40%	-24.05%	-	-
Horiz. %	219.69%	178.68%	94.65%	136.13%	102.84%	75.95%	100.00%	-
DPS	40.00	20.00	20.00	20.00	7.00	4.00	3.00	53.95%
YoY %	100.00%	0.00%	0.00%	185.71%	75.00%	33.33%	-	-
Horiz. %	1,333.33%	666.67%	666.67%	666.67%	233.33%	133.33%	100.00%	-
NAPS	10.2288	9.6706	8.8846	8.4977	7.7977	7.4769	7.2996	5.78%
YoY %	5.77%	8.85%	4.55%	8.98%	4.29%	2.43%	-	-
Horiz. %	140.13%	132.48%	121.71%	116.41%	106.82%	102.43%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	6.14	6.67	6.63	7.06	7.71	9.85	6.70	-
P/RPS	0.60	0.63	0.87	1.16	1.55	2.20	1.49	-14.06%
YoY %	-4.76%	-27.59%	-25.00%	-25.16%	-29.55%	47.65%	-	-
Horiz. %	40.27%	42.28%	58.39%	77.85%	104.03%	147.65%	100.00%	-
P/EPS	7.71	10.30	19.32	14.30	20.67	35.81	18.48	-13.55%
YoY %	-25.15%	-46.69%	35.10%	-30.82%	-42.28%	93.78%	-	-
Horiz. %	41.72%	55.74%	104.55%	77.38%	111.85%	193.78%	100.00%	-
EY	12.97	9.71	5.18	6.99	4.84	2.79	5.41	15.68%
YoY %	33.57%	87.45%	-25.89%	44.42%	73.48%	-48.43%	-	-
Horiz. %	239.74%	179.48%	95.75%	129.21%	89.46%	51.57%	100.00%	-
DY	6.51	3.00	3.02	2.83	0.91	0.41	0.45	56.06%
YoY %	117.00%	-0.66%	6.71%	210.99%	121.95%	-8.89%	-	-
Horiz. %	1,446.67%	666.67%	671.11%	628.89%	202.22%	91.11%	100.00%	-
P/NAPS	0.60	0.69	0.75	0.83	0.99	1.32	0.92	-6.87%
YoY %	-13.04%	-8.00%	-9.64%	-16.16%	-25.00%	43.48%	-	-
Horiz. %	65.22%	75.00%	81.52%	90.22%	107.61%	143.48%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	23/08/17	23/08/16	19/08/15	21/08/14	28/08/13	27/08/12	-
Price	6.14	6.60	7.10	6.61	7.90	8.30	7.90	-
P/RPS	0.60	0.62	0.93	1.08	1.59	1.85	1.76	-16.41%
YoY %	-3.23%	-33.33%	-13.89%	-32.08%	-14.05%	5.11%	-	-
Horiz. %	34.09%	35.23%	52.84%	61.36%	90.34%	105.11%	100.00%	-
P/EPS	7.71	10.19	20.69	13.39	21.18	30.18	21.79	-15.89%
YoY %	-24.34%	-50.75%	54.52%	-36.78%	-29.82%	38.50%	-	-
Horiz. %	35.38%	46.76%	94.95%	61.45%	97.20%	138.50%	100.00%	-
EY	12.97	9.81	4.83	7.47	4.72	3.31	4.59	18.89%
YoY %	32.21%	103.11%	-35.34%	58.26%	42.60%	-27.89%	-	-
Horiz. %	282.57%	213.73%	105.23%	162.75%	102.83%	72.11%	100.00%	-
DY	6.51	3.03	2.82	3.03	0.89	0.48	0.38	60.52%
YoY %	114.85%	7.45%	-6.93%	240.45%	85.42%	26.32%	-	-
Horiz. %	1,713.16%	797.37%	742.11%	797.37%	234.21%	126.32%	100.00%	-
P/NAPS	0.60	0.68	0.80	0.78	1.01	1.11	1.08	-9.32%
YoY %	-11.76%	-15.00%	2.56%	-22.77%	-9.01%	2.78%	-	-
Horiz. %	55.56%	62.96%	74.07%	72.22%	93.52%	102.78%	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