[ORIENT] QoQ Cumulative 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- 50.27%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,622,119 732,864 2,754,094 2,003,650 1,295,258 633,455 2,807,049 -30.69%
PBT 195,462 121,291 264,260 168,217 136,443 104,538 375,745 -35.39%
Tax -48,378 -26,156 -65,009 -45,273 -35,635 -23,143 -73,191 -24.17%
NP 147,084 95,135 199,251 122,944 100,808 81,395 302,554 -38.25%
-
NP to SH 121,332 69,732 185,402 113,257 75,370 54,746 200,633 -28.55%
-
Tax Rate 24.75% 21.56% 24.60% 26.91% 26.12% 22.14% 19.48% -
Total Cost 1,475,035 637,729 2,554,843 1,880,706 1,194,450 552,060 2,504,495 -29.80%
-
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 2.51% 1.44% 3.91% 2.41% 1.63% 1.18% 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 261.50 118.13 443.94 323.04 208.80 102.05 452.51 -30.69%
EPS 19.56 11.24 29.89 18.26 12.15 8.82 32.34 -28.54%
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 261.47 118.13 443.93 322.96 208.78 102.11 452.46 -30.69%
EPS 19.56 11.24 29.88 18.26 12.15 8.82 32.34 -28.54%
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 2.95 6.09 1.91 2.74 4.72 9.53 1.92 33.25%
P/EPS 39.42 63.97 28.41 48.41 81.07 110.32 26.90 29.10%
EY 2.54 1.56 3.52 2.07 1.23 0.91 3.72 -22.51%
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 3.02 6.56 1.57 2.67 3.98 10.11 1.87 37.77%
P/EPS 40.39 68.95 23.26 47.15 68.31 117.01 26.22 33.48%
EY 2.48 1.45 4.30 2.12 1.46 0.85 3.81 -24.95%
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