[ORIENT] QoQ 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- -41.42%
YoY- -3.71%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 743,948 740,879 707,228 614,994 695,317 765,083 850,571 -8.50%
PBT 115,780 85,980 68,974 105,011 144,975 61,380 143,293 -13.19%
Tax -20,013 -17,774 -14,465 -20,939 -22,919 -19,327 -20,568 -1.79%
NP 95,767 68,206 54,509 84,072 122,056 42,053 122,725 -15.17%
-
NP to SH 40,737 54,745 52,178 52,973 90,425 29,390 104,148 -46.36%
-
Tax Rate 17.29% 20.67% 20.97% 19.94% 15.81% 31.49% 14.35% -
Total Cost 648,181 672,673 652,719 530,922 573,261 723,030 727,846 -7.40%
-
Net Worth 4,343,774 4,525,214 4,528,628 4,437,264 4,343,433 4,330,870 4,294,631 0.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 24,821 - - - 18,614 - - -
Div Payout % 60.93% - - - 20.59% - - -
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 4,343,774 4,525,214 4,528,628 4,437,264 4,343,433 4,330,870 4,294,631 0.75%
NOSH 620,539 620,691 620,428 620,292 620,490 620,042 620,297 0.02%
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 12.87% 9.21% 7.71% 13.67% 17.55% 5.50% 14.43% -
ROE 0.94% 1.21% 1.15% 1.19% 2.08% 0.68% 2.43% -
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 119.89 119.36 113.99 99.15 112.06 123.39 137.12 -8.52%
EPS 6.57 8.82 8.41 8.54 14.58 4.74 16.79 -46.34%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 7.00 7.2906 7.2992 7.1535 7.00 6.9848 6.9235 0.73%
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 119.92 119.42 114.00 99.13 112.08 123.32 137.10 -8.50%
EPS 6.57 8.82 8.41 8.54 14.58 4.74 16.79 -46.34%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 7.0017 7.2941 7.2996 7.1523 7.0011 6.9809 6.9224 0.75%
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 7.26 6.45 5.88 6.43 4.78 3.64 3.77 54.47%
P/EPS 132.53 87.30 79.67 74.71 36.78 94.73 30.79 163.44%
EY 0.75 1.15 1.26 1.34 2.72 1.06 3.25 -62.20%
DY 0.46 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 1.24 1.06 0.92 0.89 0.77 0.64 0.75 39.60%
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 7.07 6.64 6.93 6.22 5.66 3.50 3.43 61.60%
P/EPS 129.17 89.91 93.94 72.25 43.50 91.14 27.99 175.90%
EY 0.77 1.11 1.06 1.38 2.30 1.10 3.57 -63.86%
DY 0.47 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 1.21 1.09 1.08 0.86 0.91 0.62 0.68 46.58%

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