[ORIENT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.92%
YoY- 86.27%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 661,803 633,455 743,948 740,879 707,228 614,994 695,317 -3.24%
PBT 31,905 104,538 115,780 85,980 68,974 105,011 144,975 -63.58%
Tax -12,492 -23,143 -20,013 -17,774 -14,465 -20,939 -22,919 -33.29%
NP 19,413 81,395 95,767 68,206 54,509 84,072 122,056 -70.67%
-
NP to SH 20,624 54,746 40,737 54,745 52,178 52,973 90,425 -62.70%
-
Tax Rate 39.15% 22.14% 17.29% 20.67% 20.97% 19.94% 15.81% -
Total Cost 642,390 552,060 648,181 672,673 652,719 530,922 573,261 7.89%
-
Net Worth 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 4,437,264 4,343,433 4.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 24,821 - - - 18,614 -
Div Payout % - - 60.93% - - - 20.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 4,437,264 4,343,433 4.48%
NOSH 621,204 620,702 620,539 620,691 620,428 620,292 620,490 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.93% 12.85% 12.87% 9.21% 7.71% 13.67% 17.55% -
ROE 0.44% 1.18% 0.94% 1.21% 1.15% 1.19% 2.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 106.54 102.05 119.89 119.36 113.99 99.15 112.06 -3.31%
EPS 3.32 8.82 6.57 8.82 8.41 8.54 14.58 -62.74%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 7.4671 7.4983 7.00 7.2906 7.2992 7.1535 7.00 4.40%
Adjusted Per Share Value based on latest NOSH - 620,691
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 106.67 102.11 119.92 119.42 114.00 99.13 112.08 -3.24%
EPS 3.32 8.82 6.57 8.82 8.41 8.54 14.58 -62.74%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 7.4769 7.502 7.0017 7.2941 7.2996 7.1523 7.0011 4.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 9.85 9.73 8.70 7.70 6.70 6.38 5.36 -
P/RPS 9.25 9.53 7.26 6.45 5.88 6.43 4.78 55.35%
P/EPS 296.69 110.32 132.53 87.30 79.67 74.71 36.78 302.72%
EY 0.34 0.91 0.75 1.15 1.26 1.34 2.72 -75.03%
DY 0.00 0.00 0.46 0.00 0.00 0.00 0.56 -
P/NAPS 1.32 1.30 1.24 1.06 0.92 0.89 0.77 43.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 22/11/12 27/08/12 24/05/12 23/02/12 -
Price 8.30 10.32 8.48 7.93 7.90 6.17 6.34 -
P/RPS 7.79 10.11 7.07 6.64 6.93 6.22 5.66 23.75%
P/EPS 250.00 117.01 129.17 89.91 93.94 72.25 43.50 221.19%
EY 0.40 0.85 0.77 1.11 1.06 1.38 2.30 -68.87%
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.47 -
P/NAPS 1.11 1.38 1.21 1.09 1.08 0.86 0.91 14.17%

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