[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:10:00

EMA 5

5 Mins

SELL

2024-07-05 12:20:00

EMA 5

5 Mins

BUY

2024-07-05 11:55:00

EMA 5

5 Mins

SELL

2024-07-05 11:10:00

EMA 5

5 Mins

BUY

2024-07-05 10:55:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

135,914,800

HSI-HWW

0.235

+0.02

91,542,100

HSI-CXN

0.185

-0.025

89,786,800

NOVAMSC

0.255

+0.025

76,720,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,423,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

68,190,800

HSI-HWE

0.13

+0.015

67,319,800

More active Stocks

NESTLE

122.50

+0.50

10,200

KOBAY

2.44

+0.26

8,494,300

KLK

20.32

+0.24

253,400

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

1,000

YBS

0.92

+0.135

30,515,900

SIMEPROP-C18

0.765

+0.135

10,000

SUNCON

4.25

+0.12

2,567,500

AIRPORT

10.12

+0.12

695,400

CRESNDO

3.74

+0.11

1,056,700

More gainer Stocks

MPI

39.50

-0.20

103,400

TOYOVEN

0.88

-0.18

10,723,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.57

-0.11

22,783,000

YTLPOWR

5.22

-0.10

8,503,800

GAMUDA

7.19

-0.10

5,581,800

CARLSBG

18.66

-0.10

72,000

DLADY

35.58

-0.10

6,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More