[ORIENT] QoQ 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- -25.59%
YoY- -54.95%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 708,392 661,803 633,455 743,948 740,879 707,228 614,994 9.87%
PBT 31,774 31,905 104,538 115,780 85,980 68,974 105,011 -54.89%
Tax -9,638 -12,492 -23,143 -20,013 -17,774 -14,465 -20,939 -40.35%
NP 22,136 19,413 81,395 95,767 68,206 54,509 84,072 -58.88%
-
NP to SH 37,887 20,624 54,746 40,737 54,745 52,178 52,973 -20.00%
-
Tax Rate 30.33% 39.15% 22.14% 17.29% 20.67% 20.97% 19.94% -
Total Cost 686,256 642,390 552,060 648,181 672,673 652,719 530,922 18.64%
-
Net Worth 4,702,080 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 4,437,264 3.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 24,821 - - - -
Div Payout % - - - 60.93% - - - -
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 4,702,080 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 4,437,264 3.93%
NOSH 620,081 621,204 620,702 620,539 620,691 620,428 620,292 -0.02%
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 3.12% 2.93% 12.85% 12.87% 9.21% 7.71% 13.67% -
ROE 0.81% 0.44% 1.18% 0.94% 1.21% 1.15% 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 114.24 106.54 102.05 119.89 119.36 113.99 99.15 9.89%
EPS 6.11 3.32 8.82 6.57 8.82 8.41 8.54 -19.99%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 7.583 7.4671 7.4983 7.00 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 114.18 106.67 102.11 119.92 119.42 114.00 99.13 9.87%
EPS 6.11 3.32 8.82 6.57 8.82 8.41 8.54 -19.99%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 7.5792 7.4769 7.502 7.0017 7.2941 7.2996 7.1523 3.93%
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 7.74 9.25 9.53 7.26 6.45 5.88 6.43 13.14%
P/EPS 144.68 296.69 110.32 132.53 87.30 79.67 74.71 55.30%
EY 0.69 0.34 0.91 0.75 1.15 1.26 1.34 -35.73%
DY 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.30 1.24 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 7.54 7.79 10.11 7.07 6.64 6.93 6.22 13.67%
P/EPS 140.92 250.00 117.01 129.17 89.91 93.94 72.25 56.04%
EY 0.71 0.40 0.85 0.77 1.11 1.06 1.38 -35.76%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.38 1.21 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