[ORIENT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.18%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,897,496 4,188,848 3,330,078 2,671,533 2,750,801 3,218,241 3,180,534 7.45%
PBT 125,325 327,588 436,005 224,289 346,620 421,440 274,992 -12.26%
Tax -62,062 -80,601 -83,369 -60,364 -70,904 -91,852 -59,401 0.73%
NP 63,262 246,986 352,636 163,925 275,716 329,588 215,590 -18.46%
-
NP to SH 165,102 788,728 283,893 151,009 213,194 239,641 166,462 -0.13%
-
Tax Rate 49.52% 24.60% 19.12% 26.91% 20.46% 21.79% 21.60% -
Total Cost 4,834,233 3,941,861 2,977,442 2,507,608 2,475,085 2,888,653 2,964,944 8.48%
-
Net Worth 5,646,660 5,611,670 4,890,646 4,703,328 4,523,623 4,333,396 3,907,487 6.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 115,803 49,628 - - - - 24,820 29.23%
Div Payout % 70.14% 6.29% - - - - 14.91% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,646,660 5,611,670 4,890,646 4,703,328 4,523,623 4,333,396 3,907,487 6.32%
NOSH 620,375 620,393 620,396 620,246 620,473 620,403 620,511 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.29% 5.90% 10.59% 6.14% 10.02% 10.24% 6.78% -
ROE 2.92% 14.06% 5.80% 3.21% 4.71% 5.53% 4.26% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 789.44 675.23 536.77 430.72 443.34 518.73 512.57 7.45%
EPS 26.61 40.79 45.76 24.35 34.36 38.63 26.83 -0.13%
DPS 18.67 8.00 0.00 0.00 0.00 0.00 4.00 29.24%
NAPS 9.102 9.0458 7.8831 7.583 7.2906 6.9848 6.2972 6.32%
Adjusted Per Share Value based on latest NOSH - 620,081
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 789.42 675.19 536.77 430.62 443.40 518.74 512.66 7.45%
EPS 26.61 127.13 45.76 24.34 34.36 38.63 26.83 -0.13%
DPS 18.67 8.00 0.00 0.00 0.00 0.00 4.00 29.24%
NAPS 9.1017 9.0453 7.8831 7.5812 7.2915 6.9849 6.2984 6.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.96 6.98 7.60 8.84 7.70 4.49 5.25 -
P/RPS 0.88 1.03 1.42 2.05 1.74 0.87 1.02 -2.42%
P/EPS 26.15 5.49 16.61 36.31 22.41 11.62 19.57 4.94%
EY 3.82 18.21 6.02 2.75 4.46 8.60 5.11 -4.72%
DY 2.68 1.15 0.00 0.00 0.00 0.00 0.76 23.34%
P/NAPS 0.76 0.77 0.96 1.17 1.06 0.64 0.83 -1.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 29/11/13 22/11/12 18/11/11 30/11/10 -
Price 6.80 7.04 7.15 8.61 7.93 4.32 5.40 -
P/RPS 0.86 1.04 1.33 2.00 1.79 0.83 1.05 -3.26%
P/EPS 25.55 5.54 15.63 35.36 23.08 11.18 20.13 4.05%
EY 3.91 18.06 6.40 2.83 4.33 8.94 4.97 -3.91%
DY 2.75 1.14 0.00 0.00 0.00 0.00 0.74 24.43%
P/NAPS 0.75 0.78 0.91 1.14 1.09 0.62 0.86 -2.25%

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