[ORIENT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.75%
YoY- -30.06%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,892,354 3,244,238 2,590,516 2,644,444 3,297,196 3,165,576 3,579,100 1.40%
PBT 302,734 390,924 272,886 347,970 509,400 237,990 507,072 -8.23%
Tax -72,258 -96,756 -71,270 -70,808 -99,124 -52,042 -145,304 -10.98%
NP 230,476 294,168 201,616 277,162 410,276 185,948 361,768 -7.23%
-
NP to SH 229,894 242,664 150,740 210,302 300,682 133,654 288,354 -3.70%
-
Tax Rate 23.87% 24.75% 26.12% 20.35% 19.46% 21.87% 28.66% -
Total Cost 3,661,878 2,950,070 2,388,900 2,367,282 2,886,920 2,979,628 3,217,332 2.17%
-
Net Worth 5,272,053 4,838,516 4,632,060 4,528,130 4,295,856 4,612,924 3,789,906 5.65%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 74,439 - - - - - - -
Div Payout % 32.38% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 5,272,053 4,838,516 4,632,060 4,528,130 4,295,856 4,612,924 3,789,906 5.65%
NOSH 620,329 620,306 620,329 620,359 620,474 620,492 516,948 3.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.92% 9.07% 7.78% 10.48% 12.44% 5.87% 10.11% -
ROE 4.36% 5.02% 3.25% 4.64% 7.00% 2.90% 7.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 627.47 523.01 417.60 426.28 531.40 510.17 692.35 -1.62%
EPS 37.06 39.12 24.30 33.90 48.46 21.54 55.78 -6.58%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4988 7.8002 7.4671 7.2992 6.9235 7.4343 7.3313 2.49%
Adjusted Per Share Value based on latest NOSH - 620,428
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 627.40 522.93 417.56 426.25 531.47 510.25 576.91 1.40%
EPS 37.06 39.11 24.30 33.90 48.47 21.54 46.48 -3.70%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4979 7.7991 7.4663 7.2988 6.9244 7.4355 6.1089 5.65%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 7.06 7.71 9.85 6.70 5.17 6.18 5.45 -
P/RPS 1.13 1.47 2.36 1.57 0.97 1.21 0.79 6.14%
P/EPS 19.05 19.71 40.53 19.76 10.67 28.69 9.77 11.76%
EY 5.25 5.07 2.47 5.06 9.37 3.49 10.23 -10.51%
DY 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.99 1.32 0.92 0.75 0.83 0.74 1.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 21/08/14 28/08/13 27/08/12 25/08/11 30/08/10 27/08/09 -
Price 6.61 7.90 8.30 7.90 4.70 5.15 5.40 -
P/RPS 1.05 1.51 1.99 1.85 0.88 1.01 0.78 5.07%
P/EPS 17.84 20.19 34.16 23.30 9.70 23.91 9.68 10.72%
EY 5.61 4.95 2.93 4.29 10.31 4.18 10.33 -9.67%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.01 1.11 1.08 0.68 0.69 0.74 0.88%

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