[ORIENT] YoY Cumulative Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,056,382 2,839,396 2,361,483 2,374,274 4,061,598 4,967,965 4,601,554 -6.59% 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%
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%
Tax Rate 10.36 % 16.51 % 17.16 % - % 22.65 % 19.51 % 20.00 % -10.38% YoY % -37.25% -3.79% 0.00% 0.00% 16.09% -2.45% - Horiz. % 51.80% 82.55% 85.80% 0.00% 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%
Net Worth 7,742,241 7,024,606 6,703,321 6,387,185 6,621,620 6,554,931 6,084,572 4.10% 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%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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. % 285.71% 214.29% 171.43% 171.43% 285.71% 242.86% 100.00%
Div Payout % 48.01 % 36.71 % 65.99 % 1,273.84 % 91.58 % 53.26 % 30.49 % 7.86% 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%
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 7,742,241 7,024,606 6,703,321 6,387,185 6,621,620 6,554,931 6,084,572 4.10% 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 620,362 620,362 620,362 620,362 620,362 620,362 620,362 - 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%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 19.84 % 25.64 % 15.29 % -1.89 % 6.44 % 7.36 % 6.52 % 20.37% 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 % 6.11% 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%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 492.68 457.70 380.66 382.72 654.71 800.82 741.75 -6.59% 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 4.10% 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%
Adjusted Per Share Value based on latest NOSH - 620,393 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 492.65 457.68 380.64 382.70 654.68 800.78 741.72 -6.59% 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 10.8050 10.2954 10.6733 10.5658 9.8076 4.10% 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%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 6.3700 6.4900 5.1000 5.1700 6.5000 6.2000 6.5800 -
P/RPS 1.29 1.42 1.34 1.35 0.99 0.77 0.89 6.38% 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 -9.93% 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 11.03% 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 19.74% 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%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 24/11/22 23/11/21 26/11/20 27/11/19 27/11/18 22/11/17 -
Price 6.2900 6.7400 5.3200 5.4800 6.5000 5.9200 6.5500 -
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 11.19% 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 19.90% 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 -4.76% 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 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 
