[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.48%
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,003,650 1,295,258 633,455 2,807,049 2,063,101 1,322,222 614,994 119.61%
PBT 168,217 136,443 104,538 375,745 259,965 173,985 105,011 36.86%
Tax -45,273 -35,635 -23,143 -73,191 -53,178 -35,404 -20,939 67.12%
NP 122,944 100,808 81,395 302,554 206,787 138,581 84,072 28.80%
-
NP to SH 113,257 75,370 54,746 200,633 159,896 105,151 52,973 65.88%
-
Tax Rate 26.91% 26.12% 22.14% 19.48% 20.46% 20.35% 19.94% -
Total Cost 1,880,706 1,194,450 552,060 2,504,495 1,856,314 1,183,641 530,922 132.19%
-
Net Worth 4,703,328 4,632,060 4,654,217 4,596,655 4,523,623 4,528,130 4,437,264 3.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 49,626 - - - -
Div Payout % - - - 24.73% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,703,328 4,632,060 4,654,217 4,596,655 4,523,623 4,528,130 4,437,264 3.95%
NOSH 620,246 620,329 620,702 620,331 620,473 620,359 620,292 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.14% 7.78% 12.85% 10.78% 10.02% 10.48% 13.67% -
ROE 2.41% 1.63% 1.18% 4.36% 3.53% 2.32% 1.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 323.04 208.80 102.05 452.51 332.50 213.14 99.15 119.61%
EPS 18.26 12.15 8.82 32.34 25.77 16.95 8.54 65.89%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 7.583 7.4671 7.4983 7.41 7.2906 7.2992 7.1535 3.95%
Adjusted Per Share Value based on latest NOSH - 620,539
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 322.96 208.78 102.11 452.46 332.55 213.13 99.13 119.60%
EPS 18.26 12.15 8.82 32.34 25.77 16.95 8.54 65.89%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 7.5812 7.4663 7.502 7.4093 7.2915 7.2988 7.1523 3.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 8.84 9.85 9.73 8.70 7.70 6.70 6.38 -
P/RPS 2.74 4.72 9.53 1.92 2.32 3.14 6.43 -43.34%
P/EPS 48.41 81.07 110.32 26.90 29.88 39.53 74.71 -25.09%
EY 2.07 1.23 0.91 3.72 3.35 2.53 1.34 33.59%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.30 1.17 1.06 0.92 0.89 19.98%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 29/05/13 28/02/13 22/11/12 27/08/12 24/05/12 -
Price 8.61 8.30 10.32 8.48 7.93 7.90 6.17 -
P/RPS 2.67 3.98 10.11 1.87 2.38 3.71 6.22 -43.06%
P/EPS 47.15 68.31 117.01 26.22 30.77 46.61 72.25 -24.74%
EY 2.12 1.46 0.85 3.81 3.25 2.15 1.38 33.10%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.38 1.14 1.09 1.08 0.86 20.65%

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