[ORIENT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.24%
YoY- 73.13%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,788,889 3,627,999 3,464,831 3,248,003 3,080,955 2,853,503 2,754,094 23.76%
PBT 442,358 436,848 486,453 423,047 323,279 281,013 264,260 41.11%
Tax -65,478 -69,590 -77,727 -82,263 -77,752 -68,022 -65,009 0.48%
NP 376,880 367,258 408,726 340,784 245,527 212,991 199,251 53.12%
-
NP to SH 306,249 298,795 312,634 266,616 231,364 200,388 185,402 39.86%
-
Tax Rate 14.80% 15.93% 15.98% 19.45% 24.05% 24.21% 24.60% -
Total Cost 3,412,009 3,260,741 3,056,105 2,907,219 2,835,428 2,640,512 2,554,843 21.33%
-
Net Worth 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 4,837,998 4,743,071 7.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 124,068 86,849 58,935 43,434 43,434 43,434 21,720 220.56%
Div Payout % 40.51% 29.07% 18.85% 16.29% 18.77% 21.68% 11.72% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 4,837,998 4,743,071 7.32%
NOSH 620,315 620,344 620,361 620,514 620,192 620,391 620,585 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.95% 10.12% 11.80% 10.49% 7.97% 7.46% 7.23% -
ROE 5.81% 5.79% 6.13% 5.45% 4.78% 4.14% 3.91% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 610.80 584.84 558.52 523.44 496.77 459.95 443.79 23.80%
EPS 49.37 48.17 50.40 42.97 37.31 32.30 29.88 39.89%
DPS 20.00 14.00 9.50 7.00 7.00 7.00 3.50 220.64%
NAPS 8.4988 8.3163 8.2275 7.8831 7.8002 7.7983 7.6429 7.35%
Adjusted Per Share Value based on latest NOSH - 620,514
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 610.72 584.79 558.49 523.54 496.61 459.95 443.93 23.76%
EPS 49.36 48.16 50.39 42.98 37.29 32.30 29.88 39.87%
DPS 20.00 14.00 9.50 7.00 7.00 7.00 3.50 220.64%
NAPS 8.4977 8.3156 8.2271 7.8846 7.7977 7.7983 7.6453 7.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 7.06 6.72 7.09 7.60 7.71 7.19 8.49 -
P/RPS 1.16 1.15 1.27 1.45 1.55 1.56 1.91 -28.34%
P/EPS 14.30 13.95 14.07 17.69 20.67 22.26 28.42 -36.81%
EY 6.99 7.17 7.11 5.65 4.84 4.49 3.52 58.18%
DY 2.83 2.08 1.34 0.92 0.91 0.97 0.41 263.80%
P/NAPS 0.83 0.81 0.86 0.96 0.99 0.92 1.11 -17.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 17/02/15 20/11/14 21/08/14 29/05/14 28/02/14 -
Price 6.61 7.66 6.96 7.15 7.90 7.75 6.95 -
P/RPS 1.08 1.31 1.25 1.37 1.59 1.68 1.57 -22.12%
P/EPS 13.39 15.90 13.81 16.64 21.18 23.99 23.26 -30.86%
EY 7.47 6.29 7.24 6.01 4.72 4.17 4.30 44.65%
DY 3.03 1.83 1.36 0.98 0.89 0.90 0.50 233.48%
P/NAPS 0.78 0.92 0.85 0.91 1.01 0.99 0.91 -9.79%

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