[ORIENT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -3.0%
YoY- -32.93%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 6,555,418 6,007,259 5,524,258 4,911,649 4,731,209 4,699,215 4,380,163 30.87%
PBT 599,324 421,984 387,132 207,429 213,052 352,479 359,126 40.73%
Tax -105,502 -103,335 -88,919 -61,954 -69,434 -76,182 -75,858 24.62%
NP 493,822 318,649 298,213 145,475 143,618 276,297 283,268 44.89%
-
NP to SH 401,939 276,558 279,484 206,524 212,911 284,558 272,478 29.61%
-
Tax Rate 17.60% 24.49% 22.97% 29.87% 32.59% 21.61% 21.12% -
Total Cost 6,061,596 5,688,610 5,226,045 4,766,174 4,587,591 4,422,918 4,096,895 29.87%
-
Net Worth 5,999,587 6,001,996 5,867,077 5,648,274 5,511,949 5,530,310 5,582,788 4.92%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 124,056 124,046 124,054 124,054 124,054 124,052 124,065 -0.00%
Div Payout % 30.86% 44.85% 44.39% 60.07% 58.27% 43.59% 45.53% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,999,587 6,001,996 5,867,077 5,648,274 5,511,949 5,530,310 5,582,788 4.92%
NOSH 620,510 620,085 620,309 620,553 620,344 620,191 620,309 0.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.53% 5.30% 5.40% 2.96% 3.04% 5.88% 6.47% -
ROE 6.70% 4.61% 4.76% 3.66% 3.86% 5.15% 4.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,056.46 968.78 890.56 791.50 762.67 757.70 706.13 30.84%
EPS 64.78 44.60 45.06 33.28 34.32 45.88 43.93 29.58%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 9.6688 9.6793 9.4583 9.102 8.8853 8.9171 9.00 4.89%
Adjusted Per Share Value based on latest NOSH - 620,553
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,056.66 968.30 890.44 791.70 762.61 757.46 706.03 30.87%
EPS 64.79 44.58 45.05 33.29 34.32 45.87 43.92 29.61%
DPS 20.00 19.99 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 9.6706 9.6745 9.457 9.1043 8.8846 8.9142 8.9988 4.92%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 6.67 6.60 6.80 6.96 6.63 6.91 6.95 -
P/RPS 0.63 0.68 0.76 0.88 0.87 0.91 0.98 -25.53%
P/EPS 10.30 14.80 15.09 20.91 19.32 15.06 15.82 -24.89%
EY 9.71 6.76 6.63 4.78 5.18 6.64 6.32 33.18%
DY 3.00 3.03 2.94 2.87 3.02 2.89 2.88 2.76%
P/NAPS 0.69 0.68 0.72 0.76 0.75 0.77 0.77 -7.05%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 27/02/17 17/11/16 23/08/16 26/05/16 29/02/16 -
Price 6.60 6.63 6.45 6.80 7.10 6.89 6.80 -
P/RPS 0.62 0.68 0.72 0.86 0.93 0.91 0.96 -25.30%
P/EPS 10.19 14.87 14.32 20.43 20.69 15.02 15.48 -24.34%
EY 9.81 6.73 6.99 4.89 4.83 6.66 6.46 32.15%
DY 3.03 3.02 3.10 2.94 2.82 2.90 2.94 2.03%
P/NAPS 0.68 0.68 0.68 0.75 0.80 0.77 0.76 -7.15%

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