[ORIENT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 83.7%
YoY- -30.79%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,375,899 1,195,459 875,440 708,392 740,879 765,083 802,613 9.39%
PBT 88,701 94,324 131,542 31,774 85,980 61,380 87,249 0.27%
Tax -16,842 -24,322 -14,149 -9,638 -17,774 -19,327 -18,530 -1.57%
NP 71,859 70,002 117,393 22,136 68,206 42,053 68,719 0.74%
-
NP to SH 68,447 339,341 91,588 37,887 54,745 29,390 58,020 2.79%
-
Tax Rate 18.99% 25.79% 10.76% 30.33% 20.67% 31.49% 21.24% -
Total Cost 1,304,040 1,125,457 758,047 686,256 672,673 723,030 733,894 10.04%
-
Net Worth 5,648,274 5,611,670 4,891,580 4,702,080 4,525,214 4,330,870 3,907,631 6.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 18,616 -
Div Payout % - - - - - - 32.09% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,648,274 5,611,670 4,891,580 4,702,080 4,525,214 4,330,870 3,907,631 6.32%
NOSH 620,553 620,393 620,514 620,081 620,691 620,042 620,534 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.22% 5.86% 13.41% 3.12% 9.21% 5.50% 8.56% -
ROE 1.21% 6.05% 1.87% 0.81% 1.21% 0.68% 1.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 221.72 192.70 141.08 114.24 119.36 123.39 129.34 9.38%
EPS 11.03 12.06 14.76 6.11 8.82 4.74 9.35 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 9.102 9.0458 7.8831 7.583 7.2906 6.9848 6.2972 6.32%
Adjusted Per Share Value based on latest NOSH - 620,081
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 221.78 192.69 141.11 114.18 119.42 123.32 129.37 9.39%
EPS 11.03 54.70 14.76 6.11 8.82 4.74 9.35 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 9.1043 9.0453 7.8846 7.5792 7.2941 6.9809 6.2986 6.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.96 6.98 7.60 8.84 7.70 4.49 5.25 -
P/RPS 3.14 3.62 5.39 7.74 6.45 3.64 4.06 -4.18%
P/EPS 63.10 12.76 51.49 144.68 87.30 94.73 56.15 1.96%
EY 1.58 7.84 1.94 0.69 1.15 1.06 1.78 -1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.57 -
P/NAPS 0.76 0.77 0.96 1.17 1.06 0.64 0.83 -1.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 29/11/13 22/11/12 18/11/11 30/11/10 -
Price 6.80 7.04 7.15 8.61 7.93 4.32 5.40 -
P/RPS 3.07 3.65 5.07 7.54 6.64 3.50 4.17 -4.97%
P/EPS 61.65 12.87 48.44 140.92 89.91 91.14 57.75 1.09%
EY 1.62 7.77 2.06 0.71 1.11 1.10 1.73 -1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 0.75 0.78 0.91 1.14 1.09 0.62 0.86 -2.25%

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