[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -13.0%
YoY- 60.98%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,584,128 3,464,831 3,330,078 3,244,238 2,931,456 2,754,094 2,671,533 21.66%
PBT 286,744 486,453 436,005 390,924 485,164 264,260 224,289 17.81%
Tax -72,076 -77,727 -83,369 -96,756 -104,624 -65,009 -60,364 12.56%
NP 214,668 408,726 352,636 294,168 380,540 199,251 163,925 19.71%
-
NP to SH 223,572 331,083 283,893 242,664 278,928 185,402 151,009 29.93%
-
Tax Rate 25.14% 15.98% 19.12% 24.75% 21.56% 24.60% 26.91% -
Total Cost 3,369,460 3,056,105 2,977,442 2,950,070 2,550,916 2,554,843 2,507,608 21.79%
-
Net Worth 5,158,967 5,107,186 4,890,646 4,838,516 4,837,998 4,747,276 4,703,328 6.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 198,510 86,853 - - - 43,426 - -
Div Payout % 88.79% 26.23% - - - 23.42% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 5,158,967 5,107,186 4,890,646 4,838,516 4,837,998 4,747,276 4,703,328 6.36%
NOSH 620,344 620,383 620,396 620,306 620,391 620,380 620,246 0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.99% 11.80% 10.59% 9.07% 12.98% 7.23% 6.14% -
ROE 4.33% 6.48% 5.80% 5.02% 5.77% 3.91% 3.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 577.76 558.50 536.77 523.01 472.52 443.94 430.72 21.65%
EPS 36.04 53.37 45.76 39.12 44.96 29.89 24.35 29.90%
DPS 32.00 14.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 8.3163 8.2323 7.8831 7.8002 7.7983 7.6522 7.583 6.35%
Adjusted Per Share Value based on latest NOSH - 620,192
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 577.72 558.49 536.77 522.93 472.52 443.93 430.62 21.66%
EPS 36.04 53.37 45.76 39.11 44.96 29.88 24.34 29.94%
DPS 32.00 14.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 8.3156 8.2322 7.8831 7.7991 7.7983 7.652 7.5812 6.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.72 7.09 7.60 7.71 7.19 8.49 8.84 -
P/RPS 1.16 1.27 1.42 1.47 1.52 1.91 2.05 -31.61%
P/EPS 18.65 13.29 16.61 19.71 15.99 28.41 36.31 -35.89%
EY 5.36 7.53 6.02 5.07 6.25 3.52 2.75 56.09%
DY 4.76 1.97 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 0.81 0.86 0.96 0.99 0.92 1.11 1.17 -21.75%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 17/02/15 20/11/14 21/08/14 29/05/14 28/02/14 29/11/13 -
Price 7.66 6.96 7.15 7.90 7.75 6.95 8.61 -
P/RPS 1.33 1.25 1.33 1.51 1.64 1.57 2.00 -23.83%
P/EPS 21.25 13.04 15.63 20.19 17.24 23.26 35.36 -28.80%
EY 4.70 7.67 6.40 4.95 5.80 4.30 2.83 40.28%
DY 4.18 2.01 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 0.92 0.85 0.91 1.01 0.99 0.91 1.14 -13.33%

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
Post a Comment