[ORIENT] QoQ Cumulative 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- 74.0%
YoY- 60.98%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 896,032 3,464,831 2,497,559 1,622,119 732,864 2,754,094 2,003,650 -41.54%
PBT 71,686 486,453 327,004 195,462 121,291 264,260 168,217 -43.39%
Tax -18,019 -77,727 -62,527 -48,378 -26,156 -65,009 -45,273 -45.92%
NP 53,667 408,726 264,477 147,084 95,135 199,251 122,944 -42.48%
-
NP to SH 55,893 331,083 212,920 121,332 69,732 185,402 113,257 -37.57%
-
Tax Rate 25.14% 15.98% 19.12% 24.75% 21.56% 24.60% 26.91% -
Total Cost 842,365 3,056,105 2,233,082 1,475,035 637,729 2,554,843 1,880,706 -41.48%
-
Net Worth 5,158,967 5,107,186 4,890,645 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 49,627 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 4,890,645 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 1.08% 6.48% 4.35% 2.51% 1.44% 3.91% 2.41% -
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 144.44 558.50 402.57 261.50 118.13 443.94 323.04 -41.55%
EPS 9.01 53.37 34.32 19.56 11.24 29.89 18.26 -37.58%
DPS 8.00 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 144.43 558.49 402.58 261.47 118.13 443.93 322.96 -41.54%
EPS 9.01 53.37 34.32 19.56 11.24 29.88 18.26 -37.58%
DPS 8.00 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 4.65 1.27 1.89 2.95 6.09 1.91 2.74 42.32%
P/EPS 74.58 13.29 22.14 39.42 63.97 28.41 48.41 33.42%
EY 1.34 7.53 4.52 2.54 1.56 3.52 2.07 -25.18%
DY 1.19 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 5.30 1.25 1.78 3.02 6.56 1.57 2.67 58.01%
P/EPS 85.02 13.04 20.83 40.39 68.95 23.26 47.15 48.20%
EY 1.18 7.67 4.80 2.48 1.45 4.30 2.12 -32.35%
DY 1.04 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