[ORIENT] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.43%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,380,163 4,108,908 3,788,889 3,627,999 3,464,831 3,248,003 3,080,955 26.35%
PBT 359,126 405,140 442,358 436,848 486,453 423,047 323,279 7.24%
Tax -75,858 -75,651 -65,478 -69,590 -77,727 -82,263 -77,752 -1.62%
NP 283,268 329,489 376,880 367,258 408,726 340,784 245,527 9.97%
-
NP to SH 272,478 307,944 306,249 298,795 312,634 266,616 231,364 11.48%
-
Tax Rate 21.12% 18.67% 14.80% 15.93% 15.98% 19.45% 24.05% -
Total Cost 4,096,895 3,779,419 3,412,009 3,260,741 3,056,105 2,907,219 2,835,428 27.72%
-
Net Worth 5,582,788 25,452,825 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 9.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 124,065 124,068 124,068 86,849 58,935 43,434 43,434 100.93%
Div Payout % 45.53% 40.29% 40.51% 29.07% 18.85% 16.29% 18.77% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 5,582,788 25,452,825 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 9.99%
NOSH 620,309 620,393 620,315 620,344 620,361 620,514 620,192 0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.47% 8.02% 9.95% 10.12% 11.80% 10.49% 7.97% -
ROE 4.88% 1.21% 5.81% 5.79% 6.13% 5.45% 4.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 706.13 146.03 610.80 584.84 558.52 523.44 496.77 26.34%
EPS 43.93 10.94 49.37 48.17 50.40 42.97 37.31 11.47%
DPS 20.00 4.41 20.00 14.00 9.50 7.00 7.00 100.96%
NAPS 9.00 9.0458 8.4988 8.3163 8.2275 7.8831 7.8002 9.97%
Adjusted Per Share Value based on latest NOSH - 620,344
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 706.03 662.31 610.72 584.79 558.49 523.54 496.61 26.35%
EPS 43.92 49.64 49.36 48.16 50.39 42.98 37.29 11.49%
DPS 20.00 20.00 20.00 14.00 9.50 7.00 7.00 100.96%
NAPS 8.9988 41.0269 8.4977 8.3156 8.2271 7.8846 7.7977 9.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.95 6.98 7.06 6.72 7.09 7.60 7.71 -
P/RPS 0.98 4.78 1.16 1.15 1.27 1.45 1.55 -26.27%
P/EPS 15.82 63.78 14.30 13.95 14.07 17.69 20.67 -16.28%
EY 6.32 1.57 6.99 7.17 7.11 5.65 4.84 19.40%
DY 2.88 0.63 2.83 2.08 1.34 0.92 0.91 115.10%
P/NAPS 0.77 0.77 0.83 0.81 0.86 0.96 0.99 -15.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 19/08/15 26/05/15 17/02/15 20/11/14 21/08/14 -
Price 6.80 7.04 6.61 7.66 6.96 7.15 7.90 -
P/RPS 0.96 4.82 1.08 1.31 1.25 1.37 1.59 -28.49%
P/EPS 15.48 64.33 13.39 15.90 13.81 16.64 21.18 -18.81%
EY 6.46 1.55 7.47 6.29 7.24 6.01 4.72 23.20%
DY 2.94 0.63 3.03 1.83 1.36 0.98 0.89 121.32%
P/NAPS 0.76 0.78 0.78 0.92 0.85 0.91 1.01 -17.22%

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