[ORIENT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.06%
YoY- -11.04%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,141,636 2,497,559 2,003,650 2,063,101 2,413,681 2,385,401 2,589,372 3.27%
PBT 245,691 327,004 168,217 259,965 316,080 206,244 340,994 -5.31%
Tax -60,451 -62,527 -45,273 -53,178 -68,889 -44,551 -91,083 -6.60%
NP 185,240 264,477 122,944 206,787 247,191 161,693 249,911 -4.86%
-
NP to SH 591,546 212,920 113,257 159,896 179,731 124,847 196,025 20.20%
-
Tax Rate 24.60% 19.12% 26.91% 20.46% 21.79% 21.60% 26.71% -
Total Cost 2,956,396 2,233,082 1,880,706 1,856,314 2,166,490 2,223,708 2,339,461 3.97%
-
Net Worth 5,611,670 4,890,645 4,703,328 4,523,623 4,333,396 3,907,487 3,861,775 6.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 37,221 - - - - 18,615 25,847 6.26%
Div Payout % 6.29% - - - - 14.91% 13.19% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 5,611,670 4,890,645 4,703,328 4,523,623 4,333,396 3,907,487 3,861,775 6.42%
NOSH 620,393 620,396 620,246 620,473 620,403 620,511 516,943 3.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.90% 10.59% 6.14% 10.02% 10.24% 6.78% 9.65% -
ROE 10.54% 4.35% 2.41% 3.53% 4.15% 3.20% 5.08% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 506.42 402.57 323.04 332.50 389.05 384.42 500.90 0.18%
EPS 30.59 34.32 18.26 25.77 28.97 20.12 37.92 -3.51%
DPS 6.00 0.00 0.00 0.00 0.00 3.00 5.00 3.08%
NAPS 9.0458 7.8831 7.583 7.2906 6.9848 6.2972 7.4704 3.23%
Adjusted Per Share Value based on latest NOSH - 620,691
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 506.39 402.58 322.96 332.55 389.06 384.50 417.38 3.27%
EPS 95.35 34.32 18.26 25.77 28.97 20.12 31.60 20.19%
DPS 6.00 0.00 0.00 0.00 0.00 3.00 4.17 6.24%
NAPS 9.0453 7.8831 7.5812 7.2915 6.9849 6.2984 6.2247 6.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.98 7.60 8.84 7.70 4.49 5.25 5.50 -
P/RPS 1.38 1.89 2.74 2.32 1.15 1.37 1.10 3.85%
P/EPS 7.32 22.14 48.41 29.88 15.50 26.09 14.50 -10.76%
EY 13.66 4.52 2.07 3.35 6.45 3.83 6.89 12.07%
DY 0.86 0.00 0.00 0.00 0.00 0.57 0.91 -0.93%
P/NAPS 0.77 0.96 1.17 1.06 0.64 0.83 0.74 0.66%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 29/11/13 22/11/12 18/11/11 30/11/10 19/11/09 -
Price 7.04 7.15 8.61 7.93 4.32 5.40 5.68 -
P/RPS 1.39 1.78 2.67 2.38 1.11 1.40 1.13 3.51%
P/EPS 7.38 20.83 47.15 30.77 14.91 26.84 14.98 -11.12%
EY 13.54 4.80 2.12 3.25 6.71 3.73 6.68 12.49%
DY 0.85 0.00 0.00 0.00 0.00 0.56 0.88 -0.57%
P/NAPS 0.78 0.91 1.14 1.09 0.62 0.86 0.76 0.43%

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