[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.39%
YoY- -3.71%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,807,049 2,063,101 1,322,222 614,994 3,108,998 2,413,681 1,648,598 42.36%
PBT 375,745 259,965 173,985 105,011 461,055 316,080 254,700 29.43%
Tax -73,191 -53,178 -35,404 -20,939 -91,808 -68,889 -49,562 29.52%
NP 302,554 206,787 138,581 84,072 369,247 247,191 205,138 29.41%
-
NP to SH 200,633 159,896 105,151 52,973 270,156 179,731 150,341 21.10%
-
Tax Rate 19.48% 20.46% 20.35% 19.94% 19.91% 21.79% 19.46% -
Total Cost 2,504,495 1,856,314 1,183,641 530,922 2,739,751 2,166,490 1,443,460 44.15%
-
Net Worth 4,596,655 4,523,623 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4.59%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 49,626 - - - 18,609 - - -
Div Payout % 24.73% - - - 6.89% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,596,655 4,523,623 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4.59%
NOSH 620,331 620,473 620,359 620,292 620,303 620,403 620,474 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.78% 10.02% 10.48% 13.67% 11.88% 10.24% 12.44% -
ROE 4.36% 3.53% 2.32% 1.19% 6.14% 4.15% 3.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 452.51 332.50 213.14 99.15 501.21 389.05 265.70 42.38%
EPS 32.34 25.77 16.95 8.54 43.55 28.97 24.23 21.11%
DPS 8.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 7.41 7.2906 7.2992 7.1535 7.0902 6.9848 6.9235 4.60%
Adjusted Per Share Value based on latest NOSH - 620,292
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 452.46 332.55 213.13 99.13 501.13 389.06 265.73 42.36%
EPS 32.34 25.77 16.95 8.54 43.55 28.97 24.23 21.11%
DPS 8.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 7.4093 7.2915 7.2988 7.1523 7.0892 6.9849 6.9244 4.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 8.70 7.70 6.70 6.38 5.36 4.49 5.17 -
P/RPS 1.92 2.32 3.14 6.43 1.07 1.15 1.95 -1.02%
P/EPS 26.90 29.88 39.53 74.71 12.31 15.50 21.34 16.60%
EY 3.72 3.35 2.53 1.34 8.13 6.45 4.69 -14.25%
DY 0.92 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 1.17 1.06 0.92 0.89 0.76 0.64 0.75 34.32%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 27/08/12 24/05/12 23/02/12 18/11/11 25/08/11 -
Price 8.48 7.93 7.90 6.17 6.34 4.32 4.70 -
P/RPS 1.87 2.38 3.71 6.22 1.26 1.11 1.77 3.71%
P/EPS 26.22 30.77 46.61 72.25 14.56 14.91 19.40 22.13%
EY 3.81 3.25 2.15 1.38 6.87 6.71 5.16 -18.23%
DY 0.94 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 1.14 1.09 1.08 0.86 0.89 0.62 0.68 40.90%

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