[ORIENT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.88%
YoY- -26.91%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,754,094 2,747,598 2,780,085 2,825,510 2,807,049 2,758,418 2,782,622 -0.68%
PBT 264,260 283,997 338,203 375,272 375,745 404,940 380,340 -21.50%
Tax -65,009 -65,286 -73,422 -75,395 -73,191 -76,097 -77,650 -11.14%
NP 199,251 218,711 264,781 299,877 302,554 328,843 302,690 -24.27%
-
NP to SH 185,402 153,994 170,852 202,406 200,633 250,321 224,966 -12.06%
-
Tax Rate 24.60% 22.99% 21.71% 20.09% 19.48% 18.79% 20.42% -
Total Cost 2,554,843 2,528,887 2,515,304 2,525,633 2,504,495 2,429,575 2,479,932 1.99%
-
Net Worth 4,743,071 4,702,080 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 3.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 21,720 24,821 24,821 24,821 24,821 18,614 18,614 10.80%
Div Payout % 11.72% 16.12% 14.53% 12.26% 12.37% 7.44% 8.27% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,743,071 4,702,080 4,638,598 4,654,217 4,343,774 4,525,214 4,528,628 3.12%
NOSH 620,585 620,081 621,204 620,702 620,539 620,691 620,428 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.23% 7.96% 9.52% 10.61% 10.78% 11.92% 10.88% -
ROE 3.91% 3.28% 3.68% 4.35% 4.62% 5.53% 4.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 443.79 443.10 447.53 455.21 452.36 444.41 448.50 -0.69%
EPS 29.88 24.83 27.50 32.61 32.33 40.33 36.26 -12.07%
DPS 3.50 4.00 4.00 4.00 4.00 3.00 3.00 10.79%
NAPS 7.6429 7.583 7.4671 7.4983 7.00 7.2906 7.2992 3.10%
Adjusted Per Share Value based on latest NOSH - 620,702
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 443.93 442.88 448.12 455.44 452.46 444.62 448.53 -0.68%
EPS 29.88 24.82 27.54 32.63 32.34 40.35 36.26 -12.07%
DPS 3.50 4.00 4.00 4.00 4.00 3.00 3.00 10.79%
NAPS 7.6453 7.5792 7.4769 7.502 7.0017 7.2941 7.2996 3.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.49 8.84 9.85 9.73 8.70 7.70 6.70 -
P/RPS 1.91 2.00 2.20 2.14 1.92 1.73 1.49 17.95%
P/EPS 28.42 35.60 35.81 29.84 26.91 19.09 18.48 33.12%
EY 3.52 2.81 2.79 3.35 3.72 5.24 5.41 -24.85%
DY 0.41 0.45 0.41 0.41 0.46 0.39 0.45 -6.00%
P/NAPS 1.11 1.17 1.32 1.30 1.24 1.06 0.92 13.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 22/11/12 27/08/12 -
Price 6.95 8.61 8.30 10.32 8.48 7.93 7.90 -
P/RPS 1.57 1.94 1.85 2.27 1.87 1.78 1.76 -7.31%
P/EPS 23.26 34.67 30.18 31.65 26.23 19.66 21.79 4.43%
EY 4.30 2.88 3.31 3.16 3.81 5.09 4.59 -4.24%
DY 0.50 0.46 0.48 0.39 0.47 0.38 0.38 20.01%
P/NAPS 0.91 1.14 1.11 1.38 1.21 1.09 1.08 -10.76%

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