[ORIENT] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 17.26%
YoY- 68.62%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 6,348,149 5,524,258 4,380,163 3,464,831 2,754,094 2,807,049 3,108,998 12.62%
PBT 527,335 387,132 359,126 486,453 264,260 375,745 461,055 2.26%
Tax -113,729 -88,919 -75,858 -77,727 -65,009 -73,191 -91,808 3.62%
NP 413,606 298,213 283,268 408,726 199,251 302,554 369,247 1.90%
-
NP to SH 392,645 279,484 272,478 312,634 185,402 200,633 270,156 6.42%
-
Tax Rate 21.57% 22.97% 21.12% 15.98% 24.60% 19.48% 19.91% -
Total Cost 5,934,543 5,226,045 4,096,895 3,056,105 2,554,843 2,504,495 2,739,751 13.73%
-
Net Worth 6,053,988 5,867,077 5,582,788 5,104,020 4,743,071 4,343,774 4,343,433 5.68%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 124,059 124,054 124,065 58,935 21,720 24,821 18,614 37.14%
Div Payout % 31.60% 44.39% 45.53% 18.85% 11.72% 12.37% 6.89% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,053,988 5,867,077 5,582,788 5,104,020 4,743,071 4,343,774 4,343,433 5.68%
NOSH 620,393 620,309 620,309 620,361 620,585 620,539 620,490 -0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.52% 5.40% 6.47% 11.80% 7.23% 10.78% 11.88% -
ROE 6.49% 4.76% 4.88% 6.13% 3.91% 4.62% 6.22% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,023.30 890.56 706.13 558.52 443.79 452.36 501.05 12.62%
EPS 63.29 45.06 43.93 50.40 29.88 32.33 43.54 6.42%
DPS 20.00 20.00 20.00 9.50 3.50 4.00 3.00 37.14%
NAPS 9.7588 9.4583 9.00 8.2275 7.6429 7.00 7.00 5.68%
Adjusted Per Share Value based on latest NOSH - 620,361
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1,023.25 890.44 706.03 558.49 443.93 452.46 501.13 12.62%
EPS 63.29 45.05 43.92 50.39 29.88 32.34 43.55 6.42%
DPS 20.00 20.00 20.00 9.50 3.50 4.00 3.00 37.14%
NAPS 9.7583 9.457 8.9988 8.2271 7.6453 7.0017 7.0011 5.68%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 6.55 6.80 6.95 7.09 8.49 8.70 5.36 -
P/RPS 0.64 0.76 0.98 1.27 1.91 1.92 1.07 -8.20%
P/EPS 10.35 15.09 15.82 14.07 28.42 26.91 12.31 -2.84%
EY 9.66 6.63 6.32 7.11 3.52 3.72 8.12 2.93%
DY 3.05 2.94 2.88 1.34 0.41 0.46 0.56 32.60%
P/NAPS 0.67 0.72 0.77 0.86 1.11 1.24 0.77 -2.28%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 29/02/16 17/02/15 28/02/14 28/02/13 23/02/12 -
Price 6.46 6.45 6.80 6.96 6.95 8.48 6.34 -
P/RPS 0.63 0.72 0.96 1.25 1.57 1.87 1.27 -11.01%
P/EPS 10.21 14.32 15.48 13.81 23.26 26.23 14.56 -5.73%
EY 9.80 6.99 6.46 7.24 4.30 3.81 6.87 6.09%
DY 3.10 3.10 2.94 1.36 0.50 0.47 0.47 36.90%
P/NAPS 0.66 0.68 0.76 0.85 0.91 1.21 0.91 -5.20%

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