[ORIENT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -3.34%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 967,272 875,440 889,255 732,864 750,444 708,392 661,803 28.70%
PBT 159,449 131,542 74,171 121,291 96,043 31,774 31,905 191.45%
Tax -15,200 -14,149 -22,222 -26,156 -19,736 -9,638 -12,492 13.93%
NP 144,249 117,393 51,949 95,135 76,307 22,136 19,413 279.39%
-
NP to SH 118,163 91,588 51,600 69,732 72,145 37,887 20,624 219.17%
-
Tax Rate 9.53% 10.76% 29.96% 21.56% 20.55% 30.33% 39.15% -
Total Cost 823,023 758,047 837,306 637,729 674,137 686,256 642,390 17.90%
-
Net Worth 5,104,020 4,891,580 4,837,624 4,837,998 4,743,071 4,702,080 4,638,598 6.56%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 37,221 - - - 21,720 - - -
Div Payout % 31.50% - - - 30.11% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,104,020 4,891,580 4,837,624 4,837,998 4,743,071 4,702,080 4,638,598 6.56%
NOSH 620,361 620,514 620,192 620,391 620,585 620,081 621,204 -0.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.91% 13.41% 5.84% 12.98% 10.17% 3.12% 2.93% -
ROE 2.32% 1.87% 1.07% 1.44% 1.52% 0.81% 0.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 155.92 141.08 143.38 118.13 120.93 114.24 106.54 28.81%
EPS 19.05 14.76 8.32 11.24 11.63 6.11 3.32 219.48%
DPS 6.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 8.2275 7.8831 7.8002 7.7983 7.6429 7.583 7.4671 6.65%
Adjusted Per Share Value based on latest NOSH - 620,391
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 155.91 141.11 143.34 118.13 120.96 114.18 106.67 28.70%
EPS 19.05 14.76 8.32 11.24 11.63 6.11 3.32 219.48%
DPS 6.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 8.2271 7.8846 7.7977 7.7983 7.6453 7.5792 7.4769 6.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.09 7.60 7.71 7.19 8.49 8.84 9.85 -
P/RPS 4.55 5.39 5.38 6.09 7.02 7.74 9.25 -37.60%
P/EPS 37.22 51.49 92.67 63.97 73.03 144.68 296.69 -74.84%
EY 2.69 1.94 1.08 1.56 1.37 0.69 0.34 295.56%
DY 0.85 0.00 0.00 0.00 0.41 0.00 0.00 -
P/NAPS 0.86 0.96 0.99 0.92 1.11 1.17 1.32 -24.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 20/11/14 21/08/14 29/05/14 28/02/14 29/11/13 28/08/13 -
Price 6.96 7.15 7.90 7.75 6.95 8.61 8.30 -
P/RPS 4.46 5.07 5.51 6.56 5.75 7.54 7.79 -30.98%
P/EPS 36.54 48.44 94.95 68.95 59.78 140.92 250.00 -72.15%
EY 2.74 2.06 1.05 1.45 1.67 0.71 0.40 259.42%
DY 0.86 0.00 0.00 0.00 0.50 0.00 0.00 -
P/NAPS 0.85 0.91 1.01 0.99 0.91 1.14 1.11 -16.25%

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