[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -32.47%
YoY- -19.85%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,384,367 4,188,848 3,892,354 3,584,128 3,464,831 3,330,078 3,244,238 22.16%
PBT 348,370 327,588 302,734 286,744 486,453 436,005 390,924 -7.37%
Tax -75,011 -80,601 -72,258 -72,076 -77,727 -83,369 -96,756 -15.56%
NP 273,359 246,986 230,476 214,668 408,726 352,636 294,168 -4.76%
-
NP to SH 261,861 788,728 229,894 223,572 331,083 283,893 242,664 5.19%
-
Tax Rate 21.53% 24.60% 23.87% 25.14% 15.98% 19.12% 24.75% -
Total Cost 4,111,008 3,941,861 3,661,878 3,369,460 3,056,105 2,977,442 2,950,070 24.68%
-
Net Worth 5,635,253 5,611,670 5,272,053 5,158,967 5,107,186 4,890,646 4,838,516 10.66%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 74,445 49,628 74,439 198,510 86,853 - - -
Div Payout % 28.43% 6.29% 32.38% 88.79% 26.23% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 5,635,253 5,611,670 5,272,053 5,158,967 5,107,186 4,890,646 4,838,516 10.66%
NOSH 620,376 620,393 620,329 620,344 620,383 620,396 620,306 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.23% 5.90% 5.92% 5.99% 11.80% 10.59% 9.07% -
ROE 4.65% 14.06% 4.36% 4.33% 6.48% 5.80% 5.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 706.73 675.23 627.47 577.76 558.50 536.77 523.01 22.15%
EPS 42.21 40.79 37.06 36.04 53.37 45.76 39.12 5.18%
DPS 12.00 8.00 12.00 32.00 14.00 0.00 0.00 -
NAPS 9.0836 9.0458 8.4988 8.3163 8.2323 7.8831 7.8002 10.65%
Adjusted Per Share Value based on latest NOSH - 620,344
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 706.71 675.19 627.40 577.72 558.49 536.77 522.93 22.16%
EPS 42.21 127.13 37.06 36.04 53.37 45.76 39.11 5.20%
DPS 12.00 8.00 12.00 32.00 14.00 0.00 0.00 -
NAPS 9.0834 9.0453 8.4979 8.3156 8.2322 7.8831 7.7991 10.66%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.95 6.98 7.06 6.72 7.09 7.60 7.71 -
P/RPS 0.98 1.03 1.13 1.16 1.27 1.42 1.47 -23.62%
P/EPS 16.47 5.49 19.05 18.65 13.29 16.61 19.71 -11.25%
EY 6.07 18.21 5.25 5.36 7.53 6.02 5.07 12.71%
DY 1.73 1.15 1.70 4.76 1.97 0.00 0.00 -
P/NAPS 0.77 0.77 0.83 0.81 0.86 0.96 0.99 -15.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 19/08/15 26/05/15 17/02/15 20/11/14 21/08/14 -
Price 6.80 7.04 6.61 7.66 6.96 7.15 7.90 -
P/RPS 0.96 1.04 1.05 1.33 1.25 1.33 1.51 -26.00%
P/EPS 16.11 5.54 17.84 21.25 13.04 15.63 20.19 -13.93%
EY 6.21 18.06 5.61 4.70 7.67 6.40 4.95 16.27%
DY 1.76 1.14 1.82 4.18 2.01 0.00 0.00 -
P/NAPS 0.75 0.78 0.78 0.92 0.85 0.91 1.01 -17.95%

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