Oriental Holdings Bhd
KLSE:ORIENT
Balance Sheet
Balance Sheet Decomposition
Oriental Holdings Bhd
Oriental Holdings Bhd
Balance Sheet
Oriental Holdings Bhd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 087
|
982
|
943
|
890
|
1 188
|
1 310
|
1 752
|
177
|
213
|
331
|
430
|
767
|
3 571
|
2 415
|
2 887
|
2 822
|
1 264
|
1 398
|
1 333
|
1 781
|
1 873
|
1 501
|
949
|
1 242
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
177
|
213
|
331
|
430
|
598
|
749
|
0
|
0
|
0
|
1 185
|
1 258
|
1 214
|
1 631
|
1 692
|
1 342
|
610
|
968
|
|
| Cash Equivalents |
1 087
|
982
|
943
|
890
|
1 188
|
1 310
|
1 752
|
0
|
0
|
0
|
0
|
169
|
2 822
|
2 415
|
2 887
|
2 822
|
79
|
141
|
119
|
149
|
181
|
160
|
339
|
274
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 740
|
2 017
|
2 265
|
2 450
|
1 857
|
725
|
505
|
534
|
725
|
2 706
|
3 032
|
3 321
|
2 847
|
3 080
|
3 669
|
4 426
|
4 009
|
|
| Total Receivables |
231
|
242
|
326
|
432
|
383
|
483
|
511
|
362
|
357
|
337
|
345
|
399
|
598
|
498
|
445
|
598
|
476
|
460
|
386
|
386
|
347
|
394
|
527
|
496
|
|
| Accounts Receivables |
173
|
197
|
253
|
362
|
301
|
380
|
366
|
303
|
247
|
224
|
223
|
250
|
373
|
262
|
290
|
373
|
283
|
271
|
257
|
257
|
244
|
286
|
382
|
367
|
|
| Other Receivables |
58
|
45
|
73
|
70
|
82
|
103
|
145
|
59
|
110
|
113
|
122
|
149
|
225
|
236
|
156
|
225
|
192
|
188
|
129
|
129
|
103
|
108
|
145
|
129
|
|
| Inventory |
320
|
323
|
341
|
490
|
375
|
410
|
468
|
679
|
408
|
282
|
274
|
275
|
494
|
235
|
268
|
494
|
322
|
334
|
327
|
232
|
255
|
301
|
288
|
358
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
9
|
47
|
12
|
12
|
25
|
31
|
20
|
25
|
39
|
38
|
32
|
19
|
99
|
80
|
140
|
23
|
|
| Total Current Assets |
1 638
|
1 547
|
1 610
|
1 812
|
1 946
|
2 203
|
2 731
|
2 987
|
3 005
|
3 263
|
3 512
|
3 310
|
4 663
|
3 684
|
4 155
|
4 663
|
4 806
|
5 263
|
5 400
|
5 264
|
5 654
|
5 945
|
6 330
|
6 128
|
|
| PP&E Net |
1 129
|
1 232
|
1 394
|
1 483
|
1 438
|
1 493
|
1 503
|
1 419
|
1 571
|
1 451
|
1 772
|
1 552
|
2 245
|
1 798
|
2 149
|
2 245
|
2 219
|
2 161
|
2 313
|
2 267
|
2 248
|
2 210
|
2 872
|
3 147
|
|
| PP&E Gross |
1 129
|
1 232
|
1 394
|
1 483
|
1 438
|
1 493
|
1 503
|
1 419
|
1 571
|
1 451
|
1 772
|
1 552
|
2 245
|
1 798
|
2 149
|
2 245
|
2 219
|
2 161
|
2 313
|
2 267
|
2 248
|
2 210
|
2 872
|
3 147
|
|
| Accumulated Depreciation |
522
|
607
|
708
|
802
|
864
|
867
|
933
|
1 046
|
1 163
|
1 233
|
1 285
|
1 304
|
1 559
|
1 393
|
1 465
|
1 559
|
1 501
|
1 581
|
1 616
|
1 717
|
1 773
|
1 770
|
1 996
|
1 932
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
1
|
1
|
1
|
50
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
1
|
0
|
|
| Goodwill |
0
|
17
|
19
|
20
|
26
|
27
|
32
|
32
|
32
|
32
|
56
|
51
|
33
|
0
|
49
|
33
|
29
|
28
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
29
|
33
|
31
|
31
|
34
|
31
|
34
|
|
| Long-Term Investments |
240
|
312
|
327
|
384
|
366
|
391
|
349
|
413
|
408
|
542
|
540
|
1 140
|
1 828
|
1 350
|
1 692
|
1 828
|
2 317
|
2 410
|
2 395
|
2 330
|
2 400
|
2 101
|
2 229
|
2 053
|
|
| Other Long-Term Assets |
62
|
64
|
75
|
70
|
65
|
71
|
78
|
193
|
168
|
224
|
85
|
84
|
139
|
77
|
133
|
139
|
152
|
129
|
71
|
95
|
93
|
89
|
173
|
175
|
|
| Other Assets |
0
|
17
|
19
|
20
|
26
|
27
|
32
|
32
|
32
|
32
|
56
|
51
|
33
|
0
|
49
|
33
|
29
|
28
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Total Assets |
3 069
N/A
|
3 170
+3%
|
3 426
+8%
|
3 770
+10%
|
3 841
+2%
|
4 185
+9%
|
4 694
+12%
|
5 054
+8%
|
5 183
+3%
|
5 512
+6%
|
5 966
+8%
|
6 138
+3%
|
8 909
+45%
|
6 960
-22%
|
8 179
+18%
|
8 909
+9%
|
9 550
+7%
|
10 020
+5%
|
10 234
+2%
|
10 010
-2%
|
10 449
+4%
|
10 403
0%
|
11 657
+12%
|
11 558
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
233
|
246
|
273
|
366
|
338
|
339
|
418
|
193
|
147
|
153
|
155
|
135
|
180
|
117
|
140
|
180
|
254
|
258
|
195
|
154
|
138
|
162
|
197
|
224
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
47
|
21
|
48
|
20
|
47
|
36
|
39
|
47
|
49
|
63
|
51
|
43
|
49
|
52
|
64
|
70
|
|
| Short-Term Debt |
4
|
3
|
6
|
23
|
26
|
21
|
80
|
6
|
5
|
2
|
6
|
5
|
1 361
|
656
|
1 078
|
1 361
|
1 510
|
1 856
|
2 008
|
22
|
32
|
36
|
58
|
20
|
|
| Current Portion of Long-Term Debt |
276
|
366
|
384
|
317
|
296
|
327
|
316
|
507
|
347
|
405
|
520
|
447
|
7
|
3
|
7
|
7
|
9
|
15
|
10
|
1 813
|
1 841
|
1 648
|
1 765
|
1 846
|
|
| Other Current Liabilities |
83
|
15
|
59
|
71
|
62
|
87
|
122
|
167
|
123
|
156
|
127
|
137
|
292
|
145
|
234
|
292
|
203
|
181
|
183
|
217
|
346
|
170
|
296
|
305
|
|
| Total Current Liabilities |
596
|
629
|
722
|
777
|
723
|
774
|
937
|
958
|
668
|
737
|
856
|
743
|
1 887
|
958
|
1 499
|
1 887
|
2 026
|
2 372
|
2 446
|
2 249
|
2 406
|
2 067
|
2 380
|
2 466
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
17
|
16
|
15
|
14
|
12
|
9
|
26
|
75
|
2
|
70
|
75
|
62
|
47
|
70
|
254
|
170
|
199
|
937
|
866
|
|
| Deferred Income Tax |
35
|
20
|
20
|
20
|
17
|
23
|
30
|
24
|
24
|
24
|
21
|
25
|
32
|
19
|
18
|
32
|
35
|
33
|
35
|
33
|
42
|
57
|
158
|
165
|
|
| Minority Interest |
236
|
250
|
253
|
280
|
278
|
300
|
384
|
475
|
559
|
613
|
670
|
728
|
951
|
849
|
894
|
951
|
936
|
868
|
876
|
814
|
980
|
1 050
|
528
|
489
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
11
|
17
|
97
|
24
|
52
|
97
|
111
|
131
|
141
|
108
|
74
|
72
|
71
|
57
|
|
| Total Liabilities |
867
N/A
|
899
+4%
|
995
+11%
|
1 076
+8%
|
1 026
-5%
|
1 114
+9%
|
1 366
+23%
|
1 473
+8%
|
1 265
-14%
|
1 386
+10%
|
1 567
+13%
|
1 541
-2%
|
3 041
+97%
|
1 852
-39%
|
2 533
+37%
|
3 041
+20%
|
3 170
+4%
|
3 452
+9%
|
3 567
+3%
|
3 459
-3%
|
3 672
+6%
|
3 446
-6%
|
4 074
+18%
|
4 044
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
517
|
517
|
517
|
517
|
517
|
517
|
517
|
517
|
517
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
|
| Retained Earnings |
1 538
|
1 606
|
1 684
|
1 854
|
2 012
|
2 250
|
2 485
|
2 711
|
2 939
|
3 113
|
3 317
|
3 422
|
4 145
|
3 841
|
3 990
|
4 145
|
4 463
|
4 720
|
4 787
|
4 747
|
4 922
|
5 103
|
5 308
|
5 665
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
86
|
99
|
77
|
86
|
400
|
386
|
401
|
294
|
320
|
213
|
386
|
316
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Equity |
145
|
147
|
228
|
321
|
284
|
302
|
324
|
352
|
462
|
390
|
460
|
479
|
1 016
|
546
|
958
|
1 016
|
896
|
842
|
858
|
890
|
915
|
1 021
|
1 268
|
914
|
|
| Total Equity |
2 202
N/A
|
2 271
+3%
|
2 431
+7%
|
2 694
+11%
|
2 814
+4%
|
3 071
+9%
|
3 327
+8%
|
3 581
+8%
|
3 919
+9%
|
4 125
+5%
|
4 399
+7%
|
4 597
+5%
|
5 868
+28%
|
5 107
-13%
|
5 646
+11%
|
5 868
+4%
|
6 380
+9%
|
6 568
+3%
|
6 666
+1%
|
6 552
-2%
|
6 778
+3%
|
6 957
+3%
|
7 583
+9%
|
7 514
-1%
|
|
| Total Liabilities & Equity |
3 069
N/A
|
3 170
+3%
|
3 426
+8%
|
3 770
+10%
|
3 841
+2%
|
4 185
+9%
|
4 694
+12%
|
5 054
+8%
|
5 183
+3%
|
5 512
+6%
|
5 966
+8%
|
6 138
+3%
|
8 909
+45%
|
6 960
-22%
|
8 179
+18%
|
8 909
+9%
|
9 550
+7%
|
10 020
+5%
|
10 234
+2%
|
10 010
-2%
|
10 449
+4%
|
10 403
0%
|
11 657
+12%
|
11 558
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
|