[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 16.62%
YoY- 78.58%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,188,848 3,892,354 3,584,128 3,464,831 3,330,078 3,244,238 2,931,456 26.83%
PBT 327,588 302,734 286,744 486,453 436,005 390,924 485,164 -23.01%
Tax -80,601 -72,258 -72,076 -77,727 -83,369 -96,756 -104,624 -15.94%
NP 246,986 230,476 214,668 408,726 352,636 294,168 380,540 -25.01%
-
NP to SH 788,728 229,894 223,572 331,083 283,893 242,664 278,928 99.83%
-
Tax Rate 24.60% 23.87% 25.14% 15.98% 19.12% 24.75% 21.56% -
Total Cost 3,941,861 3,661,878 3,369,460 3,056,105 2,977,442 2,950,070 2,550,916 33.62%
-
Net Worth 5,611,670 5,272,053 5,158,967 5,107,186 4,890,646 4,838,516 4,837,998 10.38%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 49,628 74,439 198,510 86,853 - - - -
Div Payout % 6.29% 32.38% 88.79% 26.23% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 5,611,670 5,272,053 5,158,967 5,107,186 4,890,646 4,838,516 4,837,998 10.38%
NOSH 620,393 620,329 620,344 620,383 620,396 620,306 620,391 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.90% 5.92% 5.99% 11.80% 10.59% 9.07% 12.98% -
ROE 14.06% 4.36% 4.33% 6.48% 5.80% 5.02% 5.77% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 675.23 627.47 577.76 558.50 536.77 523.01 472.52 26.84%
EPS 40.79 37.06 36.04 53.37 45.76 39.12 44.96 -6.27%
DPS 8.00 12.00 32.00 14.00 0.00 0.00 0.00 -
NAPS 9.0458 8.4988 8.3163 8.2323 7.8831 7.8002 7.7983 10.38%
Adjusted Per Share Value based on latest NOSH - 620,361
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 675.19 627.40 577.72 558.49 536.77 522.93 472.52 26.83%
EPS 127.13 37.06 36.04 53.37 45.76 39.11 44.96 99.83%
DPS 8.00 12.00 32.00 14.00 0.00 0.00 0.00 -
NAPS 9.0453 8.4979 8.3156 8.2322 7.8831 7.7991 7.7983 10.38%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.98 7.06 6.72 7.09 7.60 7.71 7.19 -
P/RPS 1.03 1.13 1.16 1.27 1.42 1.47 1.52 -22.83%
P/EPS 5.49 19.05 18.65 13.29 16.61 19.71 15.99 -50.93%
EY 18.21 5.25 5.36 7.53 6.02 5.07 6.25 103.86%
DY 1.15 1.70 4.76 1.97 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.81 0.86 0.96 0.99 0.92 -11.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 26/05/15 17/02/15 20/11/14 21/08/14 29/05/14 -
Price 7.04 6.61 7.66 6.96 7.15 7.90 7.75 -
P/RPS 1.04 1.05 1.33 1.25 1.33 1.51 1.64 -26.16%
P/EPS 5.54 17.84 21.25 13.04 15.63 20.19 17.24 -53.05%
EY 18.06 5.61 4.70 7.67 6.40 4.95 5.80 113.08%
DY 1.14 1.82 4.18 2.01 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.92 0.85 0.91 1.01 0.99 -14.68%

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