[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -72.71%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,754,094 2,003,650 1,295,258 633,455 2,807,049 2,063,101 1,322,222 62.88%
PBT 264,260 168,217 136,443 104,538 375,745 259,965 173,985 32.03%
Tax -65,009 -45,273 -35,635 -23,143 -73,191 -53,178 -35,404 49.78%
NP 199,251 122,944 100,808 81,395 302,554 206,787 138,581 27.30%
-
NP to SH 185,402 113,257 75,370 54,746 200,633 159,896 105,151 45.79%
-
Tax Rate 24.60% 26.91% 26.12% 22.14% 19.48% 20.46% 20.35% -
Total Cost 2,554,843 1,880,706 1,194,450 552,060 2,504,495 1,856,314 1,183,641 66.78%
-
Net Worth 4,747,276 4,703,328 4,632,060 4,654,217 4,596,655 4,523,623 4,528,130 3.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 43,426 - - - 49,626 - - -
Div Payout % 23.42% - - - 24.73% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,747,276 4,703,328 4,632,060 4,654,217 4,596,655 4,523,623 4,528,130 3.19%
NOSH 620,380 620,246 620,329 620,702 620,331 620,473 620,359 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.23% 6.14% 7.78% 12.85% 10.78% 10.02% 10.48% -
ROE 3.91% 2.41% 1.63% 1.18% 4.36% 3.53% 2.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 443.94 323.04 208.80 102.05 452.51 332.50 213.14 62.87%
EPS 29.89 18.26 12.15 8.82 32.34 25.77 16.95 45.81%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 7.6522 7.583 7.4671 7.4983 7.41 7.2906 7.2992 3.18%
Adjusted Per Share Value based on latest NOSH - 620,702
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 443.93 322.96 208.78 102.11 452.46 332.55 213.13 62.87%
EPS 29.88 18.26 12.15 8.82 32.34 25.77 16.95 45.77%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 7.652 7.5812 7.4663 7.502 7.4093 7.2915 7.2988 3.19%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.49 8.84 9.85 9.73 8.70 7.70 6.70 -
P/RPS 1.91 2.74 4.72 9.53 1.92 2.32 3.14 -28.14%
P/EPS 28.41 48.41 81.07 110.32 26.90 29.88 39.53 -19.71%
EY 3.52 2.07 1.23 0.91 3.72 3.35 2.53 24.55%
DY 0.82 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.11 1.17 1.32 1.30 1.17 1.06 0.92 13.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 22/11/12 27/08/12 -
Price 6.95 8.61 8.30 10.32 8.48 7.93 7.90 -
P/RPS 1.57 2.67 3.98 10.11 1.87 2.38 3.71 -43.54%
P/EPS 23.26 47.15 68.31 117.01 26.22 30.77 46.61 -37.00%
EY 4.30 2.12 1.46 0.85 3.81 3.25 2.15 58.53%
DY 1.01 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 0.91 1.14 1.11 1.38 1.14 1.09 1.08 -10.76%

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