[ORIENT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 243.08%
YoY- 177.83%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 6,623,953 6,135,405 4,897,496 4,188,848 3,330,078 2,671,533 2,750,801 15.76%
PBT 605,341 499,742 125,325 327,588 436,005 224,289 346,620 9.73%
Tax -118,114 -99,926 -62,062 -80,601 -83,369 -60,364 -70,904 8.87%
NP 487,226 399,816 63,262 246,986 352,636 163,925 275,716 9.94%
-
NP to SH 528,033 379,848 165,102 788,728 283,893 151,009 213,194 16.31%
-
Tax Rate 19.51% 20.00% 49.52% 24.60% 19.12% 26.91% 20.46% -
Total Cost 6,136,726 5,735,589 4,834,233 3,941,861 2,977,442 2,507,608 2,475,085 16.33%
-
Net Worth 6,554,931 6,084,572 5,646,660 5,611,670 4,890,646 4,703,328 4,523,623 6.37%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 281,230 115,800 115,803 49,628 - - - -
Div Payout % 53.26% 30.49% 70.14% 6.29% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,554,931 6,084,572 5,646,660 5,611,670 4,890,646 4,703,328 4,523,623 6.37%
NOSH 620,393 620,393 620,375 620,393 620,396 620,246 620,473 -0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.36% 6.52% 1.29% 5.90% 10.59% 6.14% 10.02% -
ROE 8.06% 6.24% 2.92% 14.06% 5.80% 3.21% 4.71% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,067.76 989.00 789.44 675.23 536.77 430.72 443.34 15.76%
EPS 85.12 61.23 26.61 40.79 45.76 24.35 34.36 16.31%
DPS 45.33 18.67 18.67 8.00 0.00 0.00 0.00 -
NAPS 10.5663 9.8081 9.102 9.0458 7.8831 7.583 7.2906 6.37%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,067.70 988.95 789.42 675.19 536.77 430.62 443.40 15.76%
EPS 85.11 61.23 26.61 127.13 45.76 24.34 34.36 16.31%
DPS 45.33 18.67 18.67 8.00 0.00 0.00 0.00 -
NAPS 10.5658 9.8076 9.1017 9.0453 7.8831 7.5812 7.2915 6.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.20 6.58 6.96 6.98 7.60 8.84 7.70 -
P/RPS 0.58 0.67 0.88 1.03 1.42 2.05 1.74 -16.72%
P/EPS 7.28 10.75 26.15 5.49 16.61 36.31 22.41 -17.08%
EY 13.73 9.31 3.82 18.21 6.02 2.75 4.46 20.60%
DY 7.31 2.84 2.68 1.15 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.76 0.77 0.96 1.17 1.06 -9.29%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 22/11/17 17/11/16 19/11/15 20/11/14 29/11/13 22/11/12 -
Price 5.92 6.55 6.80 7.04 7.15 8.61 7.93 -
P/RPS 0.55 0.66 0.86 1.04 1.33 2.00 1.79 -17.84%
P/EPS 6.96 10.70 25.55 5.54 15.63 35.36 23.08 -18.10%
EY 14.38 9.35 3.91 18.06 6.40 2.83 4.33 22.13%
DY 7.66 2.85 2.75 1.14 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.75 0.78 0.91 1.14 1.09 -10.50%

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