[ORIENT] QoQ Cumulative 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- -83.12%
YoY- -19.85%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative 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 3,141,636 1,946,177 896,032 3,464,831 2,497,559 1,622,119 93.68%
PBT 348,370 245,691 151,367 71,686 486,453 327,004 195,462 46.84%
Tax -75,011 -60,451 -36,129 -18,019 -77,727 -62,527 -48,378 33.85%
NP 273,359 185,240 115,238 53,667 408,726 264,477 147,084 50.99%
-
NP to SH 261,861 591,546 114,947 55,893 331,083 212,920 121,332 66.77%
-
Tax Rate 21.53% 24.60% 23.87% 25.14% 15.98% 19.12% 24.75% -
Total Cost 4,111,008 2,956,396 1,830,939 842,365 3,056,105 2,233,082 1,475,035 97.67%
-
Net Worth 5,635,253 5,611,670 5,272,053 5,158,967 5,107,186 4,890,645 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 37,221 37,219 49,627 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 4,890,645 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% 10.54% 2.18% 1.08% 6.48% 4.35% 2.51% -
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 706.73 506.42 313.73 144.44 558.50 402.57 261.50 93.67%
EPS 42.21 30.59 18.53 9.01 53.37 34.32 19.56 66.75%
DPS 12.00 6.00 6.00 8.00 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 706.71 506.39 313.70 144.43 558.49 402.58 261.47 93.68%
EPS 42.21 95.35 18.53 9.01 53.37 34.32 19.56 66.75%
DPS 12.00 6.00 6.00 8.00 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 1.38 2.25 4.65 1.27 1.89 2.95 -51.93%
P/EPS 16.47 7.32 38.10 74.58 13.29 22.14 39.42 -44.02%
EY 6.07 13.66 2.62 1.34 7.53 4.52 2.54 78.46%
DY 1.73 0.86 0.85 1.19 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 1.39 2.11 5.30 1.25 1.78 3.02 -53.32%
P/EPS 16.11 7.38 35.67 85.02 13.04 20.83 40.39 -45.72%
EY 6.21 13.54 2.80 1.18 7.67 4.80 2.48 84.09%
DY 1.76 0.85 0.91 1.04 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