[ORIENT] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,005,842 964,409 986,454 960,252 939,183 939,961 906,420 7.21% QoQ % 4.30% -2.23% 2.73% 2.24% -0.08% 3.70% - Horiz. % 110.97% 106.40% 108.83% 105.94% 103.61% 103.70% 100.00%
PBT 172,415 152,675 -51,552 191,539 239,599 440,963 171,158 0.49% QoQ % 12.93% 396.16% -126.91% -20.06% -45.66% 157.64% - Horiz. % 100.73% 89.20% -30.12% 111.91% 139.99% 257.64% 100.00%
Tax -15,812 -21,206 -36,673 -34,308 -15,494 -94,225 -33,297 -39.22% QoQ % 25.44% 42.18% -6.89% -121.43% 83.56% -182.98% - Horiz. % 47.49% 63.69% 110.14% 103.04% 46.53% 282.98% 100.00%
NP 156,603 131,469 -88,225 157,231 224,105 346,738 137,861 8.89% QoQ % 19.12% 249.02% -156.11% -29.84% -35.37% 151.51% - Horiz. % 113.59% 95.36% -64.00% 114.05% 162.56% 251.51% 100.00%
NP to SH 125,201 94,236 -6,162 102,348 136,808 267,843 95,943 19.47% QoQ % 32.86% 1,629.31% -106.02% -25.19% -48.92% 179.17% - Horiz. % 130.50% 98.22% -6.42% 106.68% 142.59% 279.17% 100.00%
Tax Rate 9.17 % 13.89 % - % 17.91 % 6.47 % 21.37 % 19.45 % -39.51% QoQ % -33.98% 0.00% 0.00% 176.82% -69.72% 9.87% - Horiz. % 47.15% 71.41% 0.00% 92.08% 33.26% 109.87% 100.00%
Total Cost 849,239 832,940 1,074,679 803,021 715,078 593,223 768,559 6.90% QoQ % 1.96% -22.49% 33.83% 12.30% 20.54% -22.81% - Horiz. % 110.50% 108.38% 139.83% 104.48% 93.04% 77.19% 100.00%
Net Worth 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 6,774,290 5.77% QoQ % 3.55% 2.25% -0.95% -0.17% 0.82% 3.03% - Horiz. % 108.75% 105.02% 102.71% 103.70% 103.87% 103.03% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 124,072 124,072 - - 124,072 62,036 124,072 - QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% -50.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 50.00% 100.00%
Div Payout % 99.10 % 131.66 % - % - % 90.69 % 23.16 % 129.32 % -16.30% QoQ % -24.73% 0.00% 0.00% 0.00% 291.58% -82.09% - Horiz. % 76.63% 101.81% 0.00% 0.00% 70.13% 17.91% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 6,774,290 5.77% QoQ % 3.55% 2.25% -0.95% -0.17% 0.82% 3.03% - Horiz. % 108.75% 105.02% 102.71% 103.70% 103.87% 103.03% 100.00%
NOSH 620,362 620,362 620,362 620,362 620,362 620,362 620,362 - QoQ % 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%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.57 % 13.63 % -8.94 % 16.37 % 23.86 % 36.89 % 15.21 % 1.58% QoQ % 14.23% 252.46% -154.61% -31.39% -35.32% 142.54% - Horiz. % 102.37% 89.61% -58.78% 107.63% 156.87% 242.54% 100.00%
ROE 1.70 % 1.32 % -0.09 % 1.46 % 1.94 % 3.84 % 1.42 % 12.78% QoQ % 28.79% 1,566.67% -106.16% -24.74% -49.48% 170.42% - Horiz. % 119.72% 92.96% -6.34% 102.82% 136.62% 270.42% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 162.14 155.46 159.01 154.79 151.39 151.52 146.11 7.21% QoQ % 4.30% -2.23% 2.73% 2.25% -0.09% 3.70% - Horiz. % 110.97% 106.40% 108.83% 105.94% 103.61% 103.70% 100.00%
EPS 20.18 15.19 -0.99 16.50 22.05 43.18 15.47 19.44% QoQ % 32.85% 1,634.34% -106.00% -25.17% -48.93% 179.12% - Horiz. % 130.45% 98.19% -6.40% 106.66% 142.53% 279.12% 100.00%
DPS 20.00 20.00 0.00 0.00 20.00 10.00 20.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% -50.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 50.00% 100.00%
NAPS 11.8753 11.4679 11.2157 11.3234 11.3429 11.2504 10.9199 5.77% QoQ % 3.55% 2.25% -0.95% -0.17% 0.82% 3.03% - Horiz. % 108.75% 105.02% 102.71% 103.70% 103.87% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 620,393 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 162.13 155.45 159.00 154.78 151.39 151.51 146.10 7.21% QoQ % 4.30% -2.23% 2.73% 2.24% -0.08% 3.70% - Horiz. % 110.97% 106.40% 108.83% 105.94% 103.62% 103.70% 100.00%
EPS 20.18 15.19 -0.99 16.50 22.05 43.17 15.46 19.50% QoQ % 32.85% 1,634.34% -106.00% -25.17% -48.92% 179.24% - Horiz. % 130.53% 98.25% -6.40% 106.73% 142.63% 279.24% 100.00%
DPS 20.00 20.00 0.00 0.00 20.00 10.00 20.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% -50.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 50.00% 100.00%
NAPS 11.8747 11.4673 11.2151 11.3228 11.3423 11.2498 10.9194 5.77% QoQ % 3.55% 2.25% -0.95% -0.17% 0.82% 3.03% - Horiz. % 108.75% 105.02% 102.71% 103.69% 103.87% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 6.3700 6.6300 6.7900 6.4900 6.6200 6.0900 5.2500 -
P/RPS 3.93 4.26 4.27 4.19 4.37 4.02 3.59 6.24% QoQ % -7.75% -0.23% 1.91% -4.12% 8.71% 11.98% - Horiz. % 109.47% 118.66% 118.94% 116.71% 121.73% 111.98% 100.00%
P/EPS 31.56 43.65 -683.59 39.34 30.02 14.11 33.95 -4.76% QoQ % -27.70% 106.39% -1,837.65% 31.05% 112.76% -58.44% - Horiz. % 92.96% 128.57% -2,013.52% 115.88% 88.42% 41.56% 100.00%
EY 3.17 2.29 -0.15 2.54 3.33 7.09 2.95 4.93% QoQ % 38.43% 1,626.67% -105.91% -23.72% -53.03% 140.34% - Horiz. % 107.46% 77.63% -5.08% 86.10% 112.88% 240.34% 100.00%
DY 3.14 3.02 0.00 0.00 3.02 1.64 3.81 -12.13% QoQ % 3.97% 0.00% 0.00% 0.00% 84.15% -56.96% - Horiz. % 82.41% 79.27% 0.00% 0.00% 79.27% 43.04% 100.00%
P/NAPS 0.54 0.58 0.61 0.57 0.58 0.54 0.48 8.19% QoQ % -6.90% -4.92% 7.02% -1.72% 7.41% 12.50% - Horiz. % 112.50% 120.83% 127.08% 118.75% 120.83% 112.50% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 - 28/02/23 24/11/22 25/08/22 26/05/22 - -
Price 6.3200 6.7400 6.8500 6.7400 6.7200 7.0400 5.8700 -
P/RPS 3.90 4.34 4.31 4.35 4.44 4.65 4.02 -2.01% QoQ % -10.14% 0.70% -0.92% -2.03% -4.52% 15.67% - Horiz. % 97.01% 107.96% 107.21% 108.21% 110.45% 115.67% 100.00%
P/EPS 31.32 44.37 -689.63 40.85 30.47 16.31 37.96 -12.06% QoQ % -29.41% 106.43% -1,788.20% 34.07% 86.82% -57.03% - Horiz. % 82.51% 116.89% -1,816.73% 107.61% 80.27% 42.97% 100.00%
EY 3.19 2.25 -0.15 2.45 3.28 6.13 2.63 13.77% QoQ % 41.78% 1,600.00% -106.12% -25.30% -46.49% 133.08% - Horiz. % 121.29% 85.55% -5.70% 93.16% 124.71% 233.08% 100.00%
DY 3.16 2.97 0.00 0.00 2.98 1.42 3.41 -4.96% QoQ % 6.40% 0.00% 0.00% 0.00% 109.86% -58.36% - Horiz. % 92.67% 87.10% 0.00% 0.00% 87.39% 41.64% 100.00%
P/NAPS 0.53 0.59 0.61 0.60 0.59 0.63 0.54 -1.24% QoQ % -10.17% -3.28% 1.67% 1.69% -6.35% 16.67% - Horiz. % 98.15% 109.26% 112.96% 111.11% 109.26% 116.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
OHB_Quarterly-Reporting_Q3FY2022.pdf 
