[ORIENT] YoY Annual (Unaudited) 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
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,384,367 3,464,831 2,754,094 2,807,049 3,108,998 3,230,455 3,438,307 4.13%
PBT 348,370 486,453 264,260 375,745 461,055 384,412 431,102 -3.48%
Tax -75,011 -77,727 -65,009 -73,191 -91,808 -76,467 -93,904 -3.67%
NP 273,359 408,726 199,251 302,554 369,247 307,945 337,198 -3.43%
-
NP to SH 261,861 331,083 185,402 200,633 270,156 249,590 380,202 -6.02%
-
Tax Rate 21.53% 15.98% 24.60% 19.48% 19.91% 19.89% 21.78% -
Total Cost 4,111,008 3,056,105 2,554,843 2,504,495 2,739,751 2,922,510 3,101,109 4.80%
-
Net Worth 5,635,253 5,107,186 4,747,276 4,596,655 4,398,073 3,341,030 3,265,079 9.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 74,445 86,853 43,426 49,626 18,609 45,218 51,692 6.26%
Div Payout % 28.43% 26.23% 23.42% 24.73% 6.89% 18.12% 13.60% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 5,635,253 5,107,186 4,747,276 4,596,655 4,398,073 3,341,030 3,265,079 9.51%
NOSH 620,376 620,383 620,380 620,331 620,303 502,433 516,920 3.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.23% 11.80% 7.23% 10.78% 11.88% 9.53% 9.81% -
ROE 4.65% 6.48% 3.91% 4.36% 6.14% 7.47% 11.64% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 706.73 558.50 443.94 452.51 501.21 642.96 665.15 1.01%
EPS 42.21 53.37 29.89 32.34 43.55 40.23 43.63 -0.54%
DPS 12.00 14.00 7.00 8.00 3.00 9.00 10.00 3.08%
NAPS 9.0836 8.2323 7.6522 7.41 7.0902 6.6497 6.3164 6.23%
Adjusted Per Share Value based on latest NOSH - 620,539
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 706.71 558.49 443.93 452.46 501.13 520.71 554.21 4.13%
EPS 42.21 53.37 29.88 32.34 43.55 40.23 61.28 -6.02%
DPS 12.00 14.00 7.00 8.00 3.00 7.29 8.33 6.26%
NAPS 9.0834 8.2322 7.652 7.4093 7.0892 5.3853 5.2629 9.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.95 7.09 8.49 8.70 5.36 5.59 5.70 -
P/RPS 0.98 1.27 1.91 1.92 1.07 0.87 0.86 2.19%
P/EPS 16.47 13.29 28.41 26.90 12.31 11.25 7.75 13.38%
EY 6.07 7.53 3.52 3.72 8.13 8.89 12.90 -11.80%
DY 1.73 1.97 0.82 0.92 0.56 1.61 1.75 -0.19%
P/NAPS 0.77 0.86 1.11 1.17 0.76 0.84 0.90 -2.56%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 28/02/14 28/02/13 23/02/12 24/02/11 25/02/10 -
Price 6.80 6.96 6.95 8.48 6.34 5.14 5.60 -
P/RPS 0.96 1.25 1.57 1.87 1.26 0.80 0.84 2.24%
P/EPS 16.11 13.04 23.26 26.22 14.56 10.35 7.61 13.30%
EY 6.21 7.67 4.30 3.81 6.87 9.66 13.13 -11.72%
DY 1.76 2.01 1.01 0.94 0.47 1.75 1.79 -0.28%
P/NAPS 0.75 0.85 0.91 1.14 0.89 0.77 0.89 -2.81%

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