[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.89%
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,671,533 2,590,516 2,533,820 2,807,049 2,750,801 2,644,444 2,459,976 5.64%
PBT 224,289 272,886 418,152 375,745 346,620 347,970 420,044 -34.15%
Tax -60,364 -71,270 -92,572 -73,191 -70,904 -70,808 -83,756 -19.59%
NP 163,925 201,616 325,580 302,554 275,716 277,162 336,288 -38.03%
-
NP to SH 151,009 150,740 218,984 200,633 213,194 210,302 211,892 -20.19%
-
Tax Rate 26.91% 26.12% 22.14% 19.48% 20.46% 20.35% 19.94% -
Total Cost 2,507,608 2,388,900 2,208,240 2,504,495 2,475,085 2,367,282 2,123,688 11.70%
-
Net Worth 4,703,328 4,632,060 4,654,217 4,596,655 4,523,623 4,528,130 4,437,264 3.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 49,626 - - - -
Div Payout % - - - 24.73% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,703,328 4,632,060 4,654,217 4,596,655 4,523,623 4,528,130 4,437,264 3.95%
NOSH 620,246 620,329 620,702 620,331 620,473 620,359 620,292 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.14% 7.78% 12.85% 10.78% 10.02% 10.48% 13.67% -
ROE 3.21% 3.25% 4.71% 4.36% 4.71% 4.64% 4.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 430.72 417.60 408.22 452.51 443.34 426.28 396.58 5.65%
EPS 24.35 24.30 35.28 32.34 34.36 33.90 34.16 -20.18%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 7.583 7.4671 7.4983 7.41 7.2906 7.2992 7.1535 3.95%
Adjusted Per Share Value based on latest NOSH - 620,539
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 430.62 417.56 408.42 452.46 443.40 426.25 396.52 5.64%
EPS 24.34 24.30 35.30 32.34 34.36 33.90 34.15 -20.19%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 7.5812 7.4663 7.502 7.4093 7.2915 7.2988 7.1523 3.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 8.84 9.85 9.73 8.70 7.70 6.70 6.38 -
P/RPS 2.05 2.36 2.38 1.92 1.74 1.57 1.61 17.45%
P/EPS 36.31 40.53 27.58 26.90 22.41 19.76 18.68 55.68%
EY 2.75 2.47 3.63 3.72 4.46 5.06 5.35 -35.80%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.30 1.17 1.06 0.92 0.89 19.98%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 29/05/13 28/02/13 22/11/12 27/08/12 24/05/12 -
Price 8.61 8.30 10.32 8.48 7.93 7.90 6.17 -
P/RPS 2.00 1.99 2.53 1.87 1.79 1.85 1.56 17.99%
P/EPS 35.36 34.16 29.25 26.22 23.08 23.30 18.06 56.44%
EY 2.83 2.93 3.42 3.81 4.33 4.29 5.54 -36.07%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.38 1.14 1.09 1.08 0.86 20.65%

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