[ORIENT] YoY TTM 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- 20.4%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,524,258 4,380,163 3,464,831 2,754,094 2,807,049 3,108,998 3,230,455 9.34%
PBT 387,132 359,126 486,453 264,260 375,745 461,055 384,412 0.11%
Tax -88,919 -75,858 -77,727 -65,009 -73,191 -91,808 -76,467 2.54%
NP 298,213 283,268 408,726 199,251 302,554 369,247 307,945 -0.53%
-
NP to SH 279,484 272,478 312,634 185,402 200,633 270,156 143,894 11.68%
-
Tax Rate 22.97% 21.12% 15.98% 24.60% 19.48% 19.91% 19.89% -
Total Cost 5,226,045 4,096,895 3,056,105 2,554,843 2,504,495 2,739,751 2,922,510 10.16%
-
Net Worth 5,867,077 5,582,788 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 124,054 124,065 58,935 21,720 24,821 18,614 47,656 17.26%
Div Payout % 44.39% 45.53% 18.85% 11.72% 12.37% 6.89% 33.12% -
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 5,582,788 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 5.40% 6.47% 11.80% 7.23% 10.78% 11.88% 9.53% -
ROE 4.76% 4.88% 6.13% 3.91% 4.62% 6.22% 2.48% -
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 890.56 706.13 558.52 443.79 452.36 501.05 333.72 17.75%
EPS 45.06 43.93 50.40 29.88 32.33 43.54 14.86 20.28%
DPS 20.00 20.00 9.50 3.50 4.00 3.00 4.92 26.30%
NAPS 9.4583 9.00 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 890.44 706.03 558.49 443.93 452.46 501.13 520.71 9.34%
EPS 45.05 43.92 50.39 29.88 32.34 43.55 23.19 11.69%
DPS 20.00 20.00 9.50 3.50 4.00 3.00 7.68 17.27%
NAPS 9.457 8.9988 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 0.76 0.98 1.27 1.91 1.92 1.07 1.68 -12.37%
P/EPS 15.09 15.82 14.07 28.42 26.91 12.31 37.61 -14.10%
EY 6.63 6.32 7.11 3.52 3.72 8.12 2.66 16.42%
DY 2.94 2.88 1.34 0.41 0.46 0.56 0.88 22.24%
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 0.72 0.96 1.25 1.57 1.87 1.27 1.54 -11.89%
P/EPS 14.32 15.48 13.81 23.26 26.23 14.56 34.58 -13.65%
EY 6.99 6.46 7.24 4.30 3.81 6.87 2.89 15.84%
DY 3.10 2.94 1.36 0.50 0.47 0.47 0.96 21.55%
P/NAPS 0.68 0.76 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