[ORIENT] QoQ TTM 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- -19.85%
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,747,598 2,780,085 2,825,510 2,807,049 2,758,418 2,782,622 2,925,965 -4.10%
PBT 283,997 338,203 375,272 375,745 404,940 380,340 454,659 -26.90%
Tax -65,286 -73,422 -75,395 -73,191 -76,097 -77,650 -83,753 -15.28%
NP 218,711 264,781 299,877 302,554 328,843 302,690 370,906 -29.65%
-
NP to SH 153,994 170,852 202,406 200,633 250,321 224,966 276,936 -32.35%
-
Tax Rate 22.99% 21.71% 20.09% 19.48% 18.79% 20.42% 18.42% -
Total Cost 2,528,887 2,515,304 2,525,633 2,504,495 2,429,575 2,479,932 2,555,059 -0.68%
-
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 24,821 24,821 24,821 18,614 18,614 18,614 21.12%
Div Payout % 16.12% 14.53% 12.26% 12.37% 7.44% 8.27% 6.72% -
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 7.96% 9.52% 10.61% 10.78% 11.92% 10.88% 12.68% -
ROE 3.28% 3.68% 4.35% 4.62% 5.53% 4.97% 6.24% -
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 443.10 447.53 455.21 452.36 444.41 448.50 471.71 -4.08%
EPS 24.83 27.50 32.61 32.33 40.33 36.26 44.65 -32.35%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 3.00 21.12%
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 442.88 448.12 455.44 452.46 444.62 448.53 471.63 -4.10%
EPS 24.82 27.54 32.63 32.34 40.35 36.26 44.64 -32.35%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 3.00 21.12%
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 2.00 2.20 2.14 1.92 1.73 1.49 1.35 29.92%
P/EPS 35.60 35.81 29.84 26.91 19.09 18.48 14.29 83.66%
EY 2.81 2.79 3.35 3.72 5.24 5.41 7.00 -45.55%
DY 0.45 0.41 0.41 0.46 0.39 0.45 0.47 -2.85%
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 1.94 1.85 2.27 1.87 1.78 1.76 1.31 29.89%
P/EPS 34.67 30.18 31.65 26.23 19.66 21.79 13.82 84.52%
EY 2.88 3.31 3.16 3.81 5.09 4.59 7.24 -45.88%
DY 0.46 0.48 0.39 0.47 0.38 0.38 0.49 -4.12%
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