[ORIENT] YoY 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- 4.92%
YoY- 86.27%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,195,459 875,440 708,392 740,879 765,083 802,613 799,822 6.92%
PBT 94,324 131,542 31,774 85,980 61,380 87,249 87,458 1.26%
Tax -24,322 -14,149 -9,638 -17,774 -19,327 -18,530 -18,431 4.72%
NP 70,002 117,393 22,136 68,206 42,053 68,719 69,027 0.23%
-
NP to SH 339,341 91,588 37,887 54,745 29,390 58,020 51,848 36.74%
-
Tax Rate 25.79% 10.76% 30.33% 20.67% 31.49% 21.24% 21.07% -
Total Cost 1,125,457 758,047 686,256 672,673 723,030 733,894 730,795 7.45%
-
Net Worth 5,611,670 4,891,580 4,702,080 4,525,214 4,330,870 3,907,631 3,861,668 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 - - - - - 18,616 25,846 -
Div Payout % - - - - - 32.09% 49.85% -
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 4,891,580 4,702,080 4,525,214 4,330,870 3,907,631 3,861,668 6.42%
NOSH 620,393 620,514 620,081 620,691 620,042 620,534 516,929 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 5.86% 13.41% 3.12% 9.21% 5.50% 8.56% 8.63% -
ROE 6.05% 1.87% 0.81% 1.21% 0.68% 1.48% 1.34% -
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 192.70 141.08 114.24 119.36 123.39 129.34 154.73 3.72%
EPS 12.06 14.76 6.11 8.82 4.74 9.35 10.03 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 5.00 -
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 192.69 141.11 114.18 119.42 123.32 129.37 128.92 6.92%
EPS 54.70 14.76 6.11 8.82 4.74 9.35 8.36 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 4.17 -
NAPS 9.0453 7.8846 7.5792 7.2941 6.9809 6.2986 6.2246 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 3.62 5.39 7.74 6.45 3.64 4.06 3.55 0.32%
P/EPS 12.76 51.49 144.68 87.30 94.73 56.15 54.84 -21.56%
EY 7.84 1.94 0.69 1.15 1.06 1.78 1.82 27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.91 -
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 3.65 5.07 7.54 6.64 3.50 4.17 3.67 -0.09%
P/EPS 12.87 48.44 140.92 89.91 91.14 57.75 56.63 -21.87%
EY 7.77 2.06 0.71 1.11 1.10 1.73 1.77 27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.88 -
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