[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 75.49%
YoY- 88.0%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,946,177 896,032 3,464,831 2,497,559 1,622,119 732,864 2,754,094 -20.71%
PBT 151,367 71,686 486,453 327,004 195,462 121,291 264,260 -31.09%
Tax -36,129 -18,019 -77,727 -62,527 -48,378 -26,156 -65,009 -32.47%
NP 115,238 53,667 408,726 264,477 147,084 95,135 199,251 -30.65%
-
NP to SH 114,947 55,893 331,083 212,920 121,332 69,732 185,402 -27.35%
-
Tax Rate 23.87% 25.14% 15.98% 19.12% 24.75% 21.56% 24.60% -
Total Cost 1,830,939 842,365 3,056,105 2,233,082 1,475,035 637,729 2,554,843 -19.96%
-
Net Worth 5,272,053 5,158,967 5,107,186 4,890,645 4,838,516 4,837,998 4,747,276 7.26%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,219 49,627 86,853 - - - 43,426 -9.79%
Div Payout % 32.38% 88.79% 26.23% - - - 23.42% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 5,272,053 5,158,967 5,107,186 4,890,645 4,838,516 4,837,998 4,747,276 7.26%
NOSH 620,329 620,344 620,383 620,396 620,306 620,391 620,380 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.92% 5.99% 11.80% 10.59% 9.07% 12.98% 7.23% -
ROE 2.18% 1.08% 6.48% 4.35% 2.51% 1.44% 3.91% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 313.73 144.44 558.50 402.57 261.50 118.13 443.94 -20.71%
EPS 18.53 9.01 53.37 34.32 19.56 11.24 29.89 -27.35%
DPS 6.00 8.00 14.00 0.00 0.00 0.00 7.00 -9.79%
NAPS 8.4988 8.3163 8.2323 7.8831 7.8002 7.7983 7.6522 7.26%
Adjusted Per Share Value based on latest NOSH - 620,514
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 313.70 144.43 558.49 402.58 261.47 118.13 443.93 -20.71%
EPS 18.53 9.01 53.37 34.32 19.56 11.24 29.88 -27.34%
DPS 6.00 8.00 14.00 0.00 0.00 0.00 7.00 -9.79%
NAPS 8.4979 8.3156 8.2322 7.8831 7.7991 7.7983 7.652 7.26%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 7.06 6.72 7.09 7.60 7.71 7.19 8.49 -
P/RPS 2.25 4.65 1.27 1.89 2.95 6.09 1.91 11.57%
P/EPS 38.10 74.58 13.29 22.14 39.42 63.97 28.41 21.67%
EY 2.62 1.34 7.53 4.52 2.54 1.56 3.52 -17.91%
DY 0.85 1.19 1.97 0.00 0.00 0.00 0.82 2.43%
P/NAPS 0.83 0.81 0.86 0.96 0.99 0.92 1.11 -17.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 17/02/15 20/11/14 21/08/14 29/05/14 28/02/14 -
Price 6.61 7.66 6.96 7.15 7.90 7.75 6.95 -
P/RPS 2.11 5.30 1.25 1.78 3.02 6.56 1.57 21.84%
P/EPS 35.67 85.02 13.04 20.83 40.39 68.95 23.26 33.08%
EY 2.80 1.18 7.67 4.80 2.48 1.45 4.30 -24.93%
DY 0.91 1.04 2.01 0.00 0.00 0.00 1.01 -6.73%
P/NAPS 0.78 0.92 0.85 0.91 1.01 0.99 0.91 -9.79%

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