[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 50.44%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,464,831 3,330,078 3,244,238 2,931,456 2,754,094 2,671,533 2,590,516 21.32%
PBT 486,453 436,005 390,924 485,164 264,260 224,289 272,886 46.86%
Tax -77,727 -83,369 -96,756 -104,624 -65,009 -60,364 -71,270 5.93%
NP 408,726 352,636 294,168 380,540 199,251 163,925 201,616 59.97%
-
NP to SH 331,083 283,893 242,664 278,928 185,402 151,009 150,740 68.72%
-
Tax Rate 15.98% 19.12% 24.75% 21.56% 24.60% 26.91% 26.12% -
Total Cost 3,056,105 2,977,442 2,950,070 2,550,916 2,554,843 2,507,608 2,388,900 17.79%
-
Net Worth 5,107,186 4,890,646 4,838,516 4,837,998 4,747,276 4,703,328 4,632,060 6.70%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 86,853 - - - 43,426 - - -
Div Payout % 26.23% - - - 23.42% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,107,186 4,890,646 4,838,516 4,837,998 4,747,276 4,703,328 4,632,060 6.70%
NOSH 620,383 620,396 620,306 620,391 620,380 620,246 620,329 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.80% 10.59% 9.07% 12.98% 7.23% 6.14% 7.78% -
ROE 6.48% 5.80% 5.02% 5.77% 3.91% 3.21% 3.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 558.50 536.77 523.01 472.52 443.94 430.72 417.60 21.32%
EPS 53.37 45.76 39.12 44.96 29.89 24.35 24.30 68.72%
DPS 14.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 8.2323 7.8831 7.8002 7.7983 7.6522 7.583 7.4671 6.70%
Adjusted Per Share Value based on latest NOSH - 620,391
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 558.49 536.77 522.93 472.52 443.93 430.62 417.56 21.32%
EPS 53.37 45.76 39.11 44.96 29.88 24.34 24.30 68.72%
DPS 14.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 8.2322 7.8831 7.7991 7.7983 7.652 7.5812 7.4663 6.70%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.09 7.60 7.71 7.19 8.49 8.84 9.85 -
P/RPS 1.27 1.42 1.47 1.52 1.91 2.05 2.36 -33.76%
P/EPS 13.29 16.61 19.71 15.99 28.41 36.31 40.53 -52.35%
EY 7.53 6.02 5.07 6.25 3.52 2.75 2.47 109.82%
DY 1.97 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 0.86 0.96 0.99 0.92 1.11 1.17 1.32 -24.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 20/11/14 21/08/14 29/05/14 28/02/14 29/11/13 28/08/13 -
Price 6.96 7.15 7.90 7.75 6.95 8.61 8.30 -
P/RPS 1.25 1.33 1.51 1.64 1.57 2.00 1.99 -26.59%
P/EPS 13.04 15.63 20.19 17.24 23.26 35.36 34.16 -47.28%
EY 7.67 6.40 4.95 5.80 4.30 2.83 2.93 89.60%
DY 2.01 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 0.85 0.91 1.01 0.99 0.91 1.14 1.11 -16.25%

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