[ORIENT] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 17.26%
YoY- 68.62%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,108,908 3,788,889 3,627,999 3,464,831 3,248,003 3,080,955 2,853,503 27.48%
PBT 405,140 442,358 436,848 486,453 423,047 323,279 281,013 27.59%
Tax -75,651 -65,478 -69,590 -77,727 -82,263 -77,752 -68,022 7.33%
NP 329,489 376,880 367,258 408,726 340,784 245,527 212,991 33.72%
-
NP to SH 307,944 306,249 298,795 312,634 266,616 231,364 200,388 33.13%
-
Tax Rate 18.67% 14.80% 15.93% 15.98% 19.45% 24.05% 24.21% -
Total Cost 3,779,419 3,412,009 3,260,741 3,056,105 2,907,219 2,835,428 2,640,512 26.97%
-
Net Worth 25,452,825 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 4,837,998 202.18%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 124,068 124,068 86,849 58,935 43,434 43,434 43,434 101.19%
Div Payout % 40.29% 40.51% 29.07% 18.85% 16.29% 18.77% 21.68% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 25,452,825 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 4,837,998 202.18%
NOSH 620,393 620,315 620,344 620,361 620,514 620,192 620,391 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.02% 9.95% 10.12% 11.80% 10.49% 7.97% 7.46% -
ROE 1.21% 5.81% 5.79% 6.13% 5.45% 4.78% 4.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 146.03 610.80 584.84 558.52 523.44 496.77 459.95 -53.42%
EPS 10.94 49.37 48.17 50.40 42.97 37.31 32.30 -51.37%
DPS 4.41 20.00 14.00 9.50 7.00 7.00 7.00 -26.48%
NAPS 9.0458 8.4988 8.3163 8.2275 7.8831 7.8002 7.7983 10.38%
Adjusted Per Share Value based on latest NOSH - 620,361
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 662.31 610.72 584.79 558.49 523.54 496.61 459.95 27.48%
EPS 49.64 49.36 48.16 50.39 42.98 37.29 32.30 33.13%
DPS 20.00 20.00 14.00 9.50 7.00 7.00 7.00 101.22%
NAPS 41.0269 8.4977 8.3156 8.2271 7.8846 7.7977 7.7983 202.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.98 7.06 6.72 7.09 7.60 7.71 7.19 -
P/RPS 4.78 1.16 1.15 1.27 1.45 1.55 1.56 110.81%
P/EPS 63.78 14.30 13.95 14.07 17.69 20.67 22.26 101.60%
EY 1.57 6.99 7.17 7.11 5.65 4.84 4.49 -50.33%
DY 0.63 2.83 2.08 1.34 0.92 0.91 0.97 -24.98%
P/NAPS 0.77 0.83 0.81 0.86 0.96 0.99 0.92 -11.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 26/05/15 17/02/15 20/11/14 21/08/14 29/05/14 -
Price 7.04 6.61 7.66 6.96 7.15 7.90 7.75 -
P/RPS 4.82 1.08 1.31 1.25 1.37 1.59 1.68 101.78%
P/EPS 64.33 13.39 15.90 13.81 16.64 21.18 23.99 92.89%
EY 1.55 7.47 6.29 7.24 6.01 4.72 4.17 -48.27%
DY 0.63 3.03 1.83 1.36 0.98 0.89 0.90 -21.14%
P/NAPS 0.78 0.78 0.92 0.85 0.91 1.01 0.99 -14.68%

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