[ORIENT] QoQ TTM 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- 20.4%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,248,003 3,080,955 2,853,503 2,754,094 2,747,598 2,780,085 2,825,510 9.72%
PBT 423,047 323,279 281,013 264,260 283,997 338,203 375,272 8.30%
Tax -82,263 -77,752 -68,022 -65,009 -65,286 -73,422 -75,395 5.97%
NP 340,784 245,527 212,991 199,251 218,711 264,781 299,877 8.89%
-
NP to SH 266,616 231,364 200,388 185,402 153,994 170,852 202,406 20.14%
-
Tax Rate 19.45% 24.05% 24.21% 24.60% 22.99% 21.71% 20.09% -
Total Cost 2,907,219 2,835,428 2,640,512 2,554,843 2,528,887 2,515,304 2,525,633 9.82%
-
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 43,434 43,434 43,434 21,720 24,821 24,821 24,821 45.16%
Div Payout % 16.29% 18.77% 21.68% 11.72% 16.12% 14.53% 12.26% -
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 10.49% 7.97% 7.46% 7.23% 7.96% 9.52% 10.61% -
ROE 5.45% 4.78% 4.14% 3.91% 3.28% 3.68% 4.35% -
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 523.44 496.77 459.95 443.79 443.10 447.53 455.21 9.74%
EPS 42.97 37.31 32.30 29.88 24.83 27.50 32.61 20.17%
DPS 7.00 7.00 7.00 3.50 4.00 4.00 4.00 45.17%
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 523.54 496.61 459.95 443.93 442.88 448.12 455.44 9.72%
EPS 42.98 37.29 32.30 29.88 24.82 27.54 32.63 20.14%
DPS 7.00 7.00 7.00 3.50 4.00 4.00 4.00 45.17%
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 1.45 1.55 1.56 1.91 2.00 2.20 2.14 -22.83%
P/EPS 17.69 20.67 22.26 28.42 35.60 35.81 29.84 -29.40%
EY 5.65 4.84 4.49 3.52 2.81 2.79 3.35 41.64%
DY 0.92 0.91 0.97 0.41 0.45 0.41 0.41 71.31%
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 1.37 1.59 1.68 1.57 1.94 1.85 2.27 -28.56%
P/EPS 16.64 21.18 23.99 23.26 34.67 30.18 31.65 -34.83%
EY 6.01 4.72 4.17 4.30 2.88 3.31 3.16 53.44%
DY 0.98 0.89 0.90 0.50 0.46 0.48 0.39 84.72%
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