[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.18%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,244,238 2,931,456 2,754,094 2,671,533 2,590,516 2,533,820 2,807,049 10.15%
PBT 390,924 485,164 264,260 224,289 272,886 418,152 375,745 2.68%
Tax -96,756 -104,624 -65,009 -60,364 -71,270 -92,572 -73,191 20.51%
NP 294,168 380,540 199,251 163,925 201,616 325,580 302,554 -1.86%
-
NP to SH 242,664 278,928 185,402 151,009 150,740 218,984 200,633 13.55%
-
Tax Rate 24.75% 21.56% 24.60% 26.91% 26.12% 22.14% 19.48% -
Total Cost 2,950,070 2,550,916 2,554,843 2,507,608 2,388,900 2,208,240 2,504,495 11.56%
-
Net Worth 4,838,516 4,837,998 4,747,276 4,703,328 4,632,060 4,654,217 4,596,655 3.48%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 43,426 - - - 49,626 -
Div Payout % - - 23.42% - - - 24.73% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,838,516 4,837,998 4,747,276 4,703,328 4,632,060 4,654,217 4,596,655 3.48%
NOSH 620,306 620,391 620,380 620,246 620,329 620,702 620,331 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.07% 12.98% 7.23% 6.14% 7.78% 12.85% 10.78% -
ROE 5.02% 5.77% 3.91% 3.21% 3.25% 4.71% 4.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 523.01 472.52 443.94 430.72 417.60 408.22 452.51 10.16%
EPS 39.12 44.96 29.89 24.35 24.30 35.28 32.34 13.56%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 8.00 -
NAPS 7.8002 7.7983 7.6522 7.583 7.4671 7.4983 7.41 3.49%
Adjusted Per Share Value based on latest NOSH - 620,081
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 522.93 472.52 443.93 430.62 417.56 408.42 452.46 10.16%
EPS 39.11 44.96 29.88 24.34 24.30 35.30 32.34 13.54%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 8.00 -
NAPS 7.7991 7.7983 7.652 7.5812 7.4663 7.502 7.4093 3.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.71 7.19 8.49 8.84 9.85 9.73 8.70 -
P/RPS 1.47 1.52 1.91 2.05 2.36 2.38 1.92 -16.35%
P/EPS 19.71 15.99 28.41 36.31 40.53 27.58 26.90 -18.77%
EY 5.07 6.25 3.52 2.75 2.47 3.63 3.72 22.99%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.92 -
P/NAPS 0.99 0.92 1.11 1.17 1.32 1.30 1.17 -10.56%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 -
Price 7.90 7.75 6.95 8.61 8.30 10.32 8.48 -
P/RPS 1.51 1.64 1.57 2.00 1.99 2.53 1.87 -13.31%
P/EPS 20.19 17.24 23.26 35.36 34.16 29.25 26.22 -16.02%
EY 4.95 5.80 4.30 2.83 2.93 3.42 3.81 19.12%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.94 -
P/NAPS 1.01 0.99 0.91 1.14 1.11 1.38 1.14 -7.77%

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