[ORIENT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 83.7%
YoY- -30.79%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 889,255 732,864 750,444 708,392 661,803 633,455 743,948 12.66%
PBT 74,171 121,291 96,043 31,774 31,905 104,538 115,780 -25.74%
Tax -22,222 -26,156 -19,736 -9,638 -12,492 -23,143 -20,013 7.24%
NP 51,949 95,135 76,307 22,136 19,413 81,395 95,767 -33.56%
-
NP to SH 51,600 69,732 72,145 37,887 20,624 54,746 40,737 17.11%
-
Tax Rate 29.96% 21.56% 20.55% 30.33% 39.15% 22.14% 17.29% -
Total Cost 837,306 637,729 674,137 686,256 642,390 552,060 648,181 18.66%
-
Net Worth 4,837,624 4,837,998 4,743,071 4,702,080 4,638,598 4,654,217 4,343,774 7.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 21,720 - - - 24,821 -
Div Payout % - - 30.11% - - - 60.93% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,837,624 4,837,998 4,743,071 4,702,080 4,638,598 4,654,217 4,343,774 7.46%
NOSH 620,192 620,391 620,585 620,081 621,204 620,702 620,539 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.84% 12.98% 10.17% 3.12% 2.93% 12.85% 12.87% -
ROE 1.07% 1.44% 1.52% 0.81% 0.44% 1.18% 0.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 143.38 118.13 120.93 114.24 106.54 102.05 119.89 12.70%
EPS 8.32 11.24 11.63 6.11 3.32 8.82 6.57 17.10%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 4.00 -
NAPS 7.8002 7.7983 7.6429 7.583 7.4671 7.4983 7.00 7.50%
Adjusted Per Share Value based on latest NOSH - 620,081
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 143.34 118.13 120.96 114.18 106.67 102.11 119.92 12.66%
EPS 8.32 11.24 11.63 6.11 3.32 8.82 6.57 17.10%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 4.00 -
NAPS 7.7977 7.7983 7.6453 7.5792 7.4769 7.502 7.0017 7.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.71 7.19 8.49 8.84 9.85 9.73 8.70 -
P/RPS 5.38 6.09 7.02 7.74 9.25 9.53 7.26 -18.15%
P/EPS 92.67 63.97 73.03 144.68 296.69 110.32 132.53 -21.27%
EY 1.08 1.56 1.37 0.69 0.34 0.91 0.75 27.60%
DY 0.00 0.00 0.41 0.00 0.00 0.00 0.46 -
P/NAPS 0.99 0.92 1.11 1.17 1.32 1.30 1.24 -13.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 -
Price 7.90 7.75 6.95 8.61 8.30 10.32 8.48 -
P/RPS 5.51 6.56 5.75 7.54 7.79 10.11 7.07 -15.35%
P/EPS 94.95 68.95 59.78 140.92 250.00 117.01 129.17 -18.59%
EY 1.05 1.45 1.67 0.71 0.40 0.85 0.77 23.03%
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.47 -
P/NAPS 1.01 0.99 0.91 1.14 1.11 1.38 1.21 -11.37%

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