[ORIENT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 90.42%
YoY- 77.1%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 875,440 889,255 732,864 750,444 708,392 661,803 633,455 24.04%
PBT 131,542 74,171 121,291 96,043 31,774 31,905 104,538 16.53%
Tax -14,149 -22,222 -26,156 -19,736 -9,638 -12,492 -23,143 -27.94%
NP 117,393 51,949 95,135 76,307 22,136 19,413 81,395 27.62%
-
NP to SH 91,588 51,600 69,732 72,145 37,887 20,624 54,746 40.88%
-
Tax Rate 10.76% 29.96% 21.56% 20.55% 30.33% 39.15% 22.14% -
Total Cost 758,047 837,306 637,729 674,137 686,256 642,390 552,060 23.51%
-
Net Worth 4,891,580 4,837,624 4,837,998 4,743,071 4,702,080 4,638,598 4,654,217 3.36%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 21,720 - - - -
Div Payout % - - - 30.11% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,891,580 4,837,624 4,837,998 4,743,071 4,702,080 4,638,598 4,654,217 3.36%
NOSH 620,514 620,192 620,391 620,585 620,081 621,204 620,702 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.41% 5.84% 12.98% 10.17% 3.12% 2.93% 12.85% -
ROE 1.87% 1.07% 1.44% 1.52% 0.81% 0.44% 1.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 141.08 143.38 118.13 120.93 114.24 106.54 102.05 24.07%
EPS 14.76 8.32 11.24 11.63 6.11 3.32 8.82 40.91%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 7.8831 7.8002 7.7983 7.6429 7.583 7.4671 7.4983 3.38%
Adjusted Per Share Value based on latest NOSH - 620,585
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 141.11 143.34 118.13 120.96 114.18 106.67 102.11 24.04%
EPS 14.76 8.32 11.24 11.63 6.11 3.32 8.82 40.91%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 7.8846 7.7977 7.7983 7.6453 7.5792 7.4769 7.502 3.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 7.60 7.71 7.19 8.49 8.84 9.85 9.73 -
P/RPS 5.39 5.38 6.09 7.02 7.74 9.25 9.53 -31.58%
P/EPS 51.49 92.67 63.97 73.03 144.68 296.69 110.32 -39.80%
EY 1.94 1.08 1.56 1.37 0.69 0.34 0.91 65.56%
DY 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.92 1.11 1.17 1.32 1.30 -18.28%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 29/05/14 28/02/14 29/11/13 28/08/13 29/05/13 -
Price 7.15 7.90 7.75 6.95 8.61 8.30 10.32 -
P/RPS 5.07 5.51 6.56 5.75 7.54 7.79 10.11 -36.85%
P/EPS 48.44 94.95 68.95 59.78 140.92 250.00 117.01 -44.42%
EY 2.06 1.05 1.45 1.67 0.71 0.40 0.85 80.32%
DY 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 0.99 0.91 1.14 1.11 1.38 -24.22%

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