[ORIENT] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.73%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,464,831 2,754,094 2,807,049 3,108,998 3,230,455 3,438,307 5,131,793 -6.33%
PBT 486,453 264,260 375,745 461,055 384,412 431,102 477,509 0.30%
Tax -77,727 -65,009 -73,191 -91,808 -76,467 -93,904 -115,477 -6.38%
NP 408,726 199,251 302,554 369,247 307,945 337,198 362,032 2.04%
-
NP to SH 331,083 185,402 200,633 270,156 249,590 380,202 313,657 0.90%
-
Tax Rate 15.98% 24.60% 19.48% 19.91% 19.89% 21.78% 24.18% -
Total Cost 3,056,105 2,554,843 2,504,495 2,739,751 2,922,510 3,101,109 4,769,761 -7.14%
-
Net Worth 5,107,186 4,747,276 4,596,655 4,398,073 3,341,030 3,265,079 3,581,134 6.09%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 86,853 43,426 49,626 18,609 45,218 51,692 82,720 0.81%
Div Payout % 26.23% 23.42% 24.73% 6.89% 18.12% 13.60% 26.37% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 5,107,186 4,747,276 4,596,655 4,398,073 3,341,030 3,265,079 3,581,134 6.09%
NOSH 620,383 620,380 620,331 620,303 502,433 516,920 517,004 3.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.80% 7.23% 10.78% 11.88% 9.53% 9.81% 7.05% -
ROE 6.48% 3.91% 4.36% 6.14% 7.47% 11.64% 8.76% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 558.50 443.94 452.51 501.21 642.96 665.15 992.60 -9.13%
EPS 53.37 29.89 32.34 43.55 40.23 43.63 60.67 -2.11%
DPS 14.00 7.00 8.00 3.00 9.00 10.00 16.00 -2.19%
NAPS 8.2323 7.6522 7.41 7.0902 6.6497 6.3164 6.9267 2.91%
Adjusted Per Share Value based on latest NOSH - 620,490
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 558.49 443.93 452.46 501.13 520.71 554.21 827.18 -6.33%
EPS 53.37 29.88 32.34 43.55 40.23 61.28 50.56 0.90%
DPS 14.00 7.00 8.00 3.00 7.29 8.33 13.33 0.82%
NAPS 8.2322 7.652 7.4093 7.0892 5.3853 5.2629 5.7724 6.09%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 7.09 8.49 8.70 5.36 5.59 5.70 4.94 -
P/RPS 1.27 1.91 1.92 1.07 0.87 0.86 0.50 16.79%
P/EPS 13.29 28.41 26.90 12.31 11.25 7.75 8.14 8.50%
EY 7.53 3.52 3.72 8.13 8.89 12.90 12.28 -7.82%
DY 1.97 0.82 0.92 0.56 1.61 1.75 3.24 -7.95%
P/NAPS 0.86 1.11 1.17 0.76 0.84 0.90 0.71 3.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 28/02/14 28/02/13 23/02/12 24/02/11 25/02/10 24/02/09 -
Price 6.96 6.95 8.48 6.34 5.14 5.60 4.78 -
P/RPS 1.25 1.57 1.87 1.26 0.80 0.84 0.48 17.28%
P/EPS 13.04 23.26 26.22 14.56 10.35 7.61 7.88 8.75%
EY 7.67 4.30 3.81 6.87 9.66 13.13 12.69 -8.04%
DY 2.01 1.01 0.94 0.47 1.75 1.79 3.35 -8.15%
P/NAPS 0.85 0.91 1.14 0.89 0.77 0.89 0.69 3.53%

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