[ORIENT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.39%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 750,444 708,392 661,803 633,455 743,948 740,879 707,228 4.02%
PBT 96,043 31,774 31,905 104,538 115,780 85,980 68,974 24.62%
Tax -19,736 -9,638 -12,492 -23,143 -20,013 -17,774 -14,465 22.94%
NP 76,307 22,136 19,413 81,395 95,767 68,206 54,509 25.06%
-
NP to SH 72,145 37,887 20,624 54,746 40,737 54,745 52,178 24.03%
-
Tax Rate 20.55% 30.33% 39.15% 22.14% 17.29% 20.67% 20.97% -
Total Cost 674,137 686,256 642,390 552,060 648,181 672,673 652,719 2.16%
-
Net Worth 4,743,071 4,702,080 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 3.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 21,720 - - - 24,821 - - -
Div Payout % 30.11% - - - 60.93% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,743,071 4,702,080 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 3.12%
NOSH 620,585 620,081 621,204 620,702 620,539 620,691 620,428 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.17% 3.12% 2.93% 12.85% 12.87% 9.21% 7.71% -
ROE 1.52% 0.81% 0.44% 1.18% 0.94% 1.21% 1.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.93 114.24 106.54 102.05 119.89 119.36 113.99 4.00%
EPS 11.63 6.11 3.32 8.82 6.57 8.82 8.41 24.05%
DPS 3.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 7.6429 7.583 7.4671 7.4983 7.00 7.2906 7.2992 3.10%
Adjusted Per Share Value based on latest NOSH - 620,702
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.96 114.18 106.67 102.11 119.92 119.42 114.00 4.01%
EPS 11.63 6.11 3.32 8.82 6.57 8.82 8.41 24.05%
DPS 3.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 7.6453 7.5792 7.4769 7.502 7.0017 7.2941 7.2996 3.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.49 8.84 9.85 9.73 8.70 7.70 6.70 -
P/RPS 7.02 7.74 9.25 9.53 7.26 6.45 5.88 12.50%
P/EPS 73.03 144.68 296.69 110.32 132.53 87.30 79.67 -5.62%
EY 1.37 0.69 0.34 0.91 0.75 1.15 1.26 5.72%
DY 0.41 0.00 0.00 0.00 0.46 0.00 0.00 -
P/NAPS 1.11 1.17 1.32 1.30 1.24 1.06 0.92 13.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 22/11/12 27/08/12 -
Price 6.95 8.61 8.30 10.32 8.48 7.93 7.90 -
P/RPS 5.75 7.54 7.79 10.11 7.07 6.64 6.93 -11.67%
P/EPS 59.78 140.92 250.00 117.01 129.17 89.91 93.94 -25.95%
EY 1.67 0.71 0.40 0.85 0.77 1.11 1.06 35.28%
DY 0.50 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 0.91 1.14 1.11 1.38 1.21 1.09 1.08 -10.76%

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