[ORIENT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 90.42%
YoY- 77.1%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,851,136 1,242,731 967,272 750,444 743,948 695,317 845,054 13.94%
PBT 293,138 102,679 159,449 96,043 115,780 144,975 178,168 8.64%
Tax -42,372 -14,560 -15,200 -19,736 -20,013 -22,919 -31,916 4.83%
NP 250,766 88,119 144,249 76,307 95,767 122,056 146,252 9.39%
-
NP to SH 155,657 72,080 118,163 72,145 40,737 90,425 124,743 3.75%
-
Tax Rate 14.45% 14.18% 9.53% 20.55% 17.29% 15.81% 17.91% -
Total Cost 1,600,370 1,154,612 823,023 674,137 648,181 573,261 698,802 14.79%
-
Net Worth 5,867,077 5,634,646 5,104,020 4,743,071 4,343,774 4,343,433 5,808,087 0.16%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 37,218 37,218 37,221 21,720 24,821 18,614 29,040 4.21%
Div Payout % 23.91% 51.64% 31.50% 30.11% 60.93% 20.59% 23.28% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 5,867,077 5,634,646 5,104,020 4,743,071 4,343,774 4,343,433 5,808,087 0.16%
NOSH 620,309 620,309 620,361 620,585 620,539 620,490 968,014 -7.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.55% 7.09% 14.91% 10.17% 12.87% 17.55% 17.31% -
ROE 2.65% 1.28% 2.32% 1.52% 0.94% 2.08% 2.15% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 298.42 200.34 155.92 120.93 119.89 112.06 87.30 22.71%
EPS 25.09 11.62 19.05 11.63 6.57 14.58 20.11 3.75%
DPS 6.00 6.00 6.00 3.50 4.00 3.00 3.00 12.23%
NAPS 9.4583 9.0836 8.2275 7.6429 7.00 7.00 6.00 7.87%
Adjusted Per Share Value based on latest NOSH - 620,585
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 298.38 200.31 155.91 120.96 119.92 112.08 136.21 13.94%
EPS 25.09 11.62 19.05 11.63 6.57 14.58 20.11 3.75%
DPS 6.00 6.00 6.00 3.50 4.00 3.00 4.68 4.22%
NAPS 9.457 9.0824 8.2271 7.6453 7.0017 7.0011 9.3619 0.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 6.80 6.95 7.09 8.49 8.70 5.36 5.59 -
P/RPS 2.28 3.47 4.55 7.02 7.26 4.78 6.40 -15.79%
P/EPS 27.10 59.81 37.22 73.03 132.53 36.78 43.38 -7.53%
EY 3.69 1.67 2.69 1.37 0.75 2.72 2.31 8.11%
DY 0.88 0.86 0.85 0.41 0.46 0.56 0.54 8.47%
P/NAPS 0.72 0.77 0.86 1.11 1.24 0.77 0.93 -4.17%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 17/02/15 28/02/14 28/02/13 23/02/12 24/02/11 -
Price 6.45 6.80 6.96 6.95 8.48 6.34 5.14 -
P/RPS 2.16 3.39 4.46 5.75 7.07 5.66 5.89 -15.38%
P/EPS 25.70 58.52 36.54 59.78 129.17 43.50 39.89 -7.05%
EY 3.89 1.71 2.74 1.67 0.77 2.30 2.51 7.56%
DY 0.93 0.88 0.86 0.50 0.47 0.47 0.58 8.17%
P/NAPS 0.68 0.75 0.85 0.91 1.21 0.91 0.86 -3.83%

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