[ORIENT] YoY Annualized Quarter 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- 9.15%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,860,336 3,584,128 2,931,456 2,533,820 2,459,976 3,192,108 3,208,452 7.16%
PBT 260,156 286,744 485,164 418,152 420,044 445,628 284,876 -1.50%
Tax -73,372 -72,076 -104,624 -92,572 -83,756 -115,976 -64,960 2.04%
NP 186,784 214,668 380,540 325,580 336,288 329,652 219,916 -2.68%
-
NP to SH 271,892 223,572 278,928 218,984 211,892 220,064 177,020 7.40%
-
Tax Rate 28.20% 25.14% 21.56% 22.14% 19.94% 26.03% 22.80% -
Total Cost 4,673,552 3,369,460 2,550,916 2,208,240 2,123,688 2,862,456 2,988,536 7.72%
-
Net Worth 5,530,310 5,158,967 4,837,998 4,654,217 4,437,264 4,978,320 3,852,666 6.20%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 198,461 198,510 - - - - - -
Div Payout % 72.99% 88.79% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,530,310 5,158,967 4,837,998 4,654,217 4,437,264 4,978,320 3,852,666 6.20%
NOSH 620,191 620,344 620,391 620,702 620,292 738,469 516,997 3.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.84% 5.99% 12.98% 12.85% 13.67% 10.33% 6.85% -
ROE 4.92% 4.33% 5.77% 4.71% 4.78% 4.42% 4.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 783.68 577.76 472.52 408.22 396.58 432.26 620.59 3.96%
EPS 43.84 36.04 44.96 35.28 34.16 29.80 34.24 4.20%
DPS 32.00 32.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9171 8.3163 7.7983 7.4983 7.1535 6.7414 7.452 3.03%
Adjusted Per Share Value based on latest NOSH - 620,702
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 783.43 577.72 472.52 408.42 396.52 514.53 517.16 7.16%
EPS 43.83 36.04 44.96 35.30 34.15 35.47 28.53 7.41%
DPS 31.99 32.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9142 8.3156 7.7983 7.502 7.1523 8.0245 6.21 6.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.91 6.72 7.19 9.73 6.38 5.33 6.14 -
P/RPS 0.88 1.16 1.52 2.38 1.61 1.23 0.99 -1.94%
P/EPS 15.76 18.65 15.99 27.58 18.68 17.89 17.93 -2.12%
EY 6.34 5.36 6.25 3.63 5.35 5.59 5.58 2.14%
DY 4.63 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.92 1.30 0.89 0.79 0.82 -1.04%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 29/05/14 29/05/13 24/05/12 31/05/11 27/05/10 -
Price 6.89 7.66 7.75 10.32 6.17 5.19 5.83 -
P/RPS 0.88 1.33 1.64 2.53 1.56 1.20 0.94 -1.09%
P/EPS 15.72 21.25 17.24 29.25 18.06 17.42 17.03 -1.32%
EY 6.36 4.70 5.80 3.42 5.54 5.74 5.87 1.34%
DY 4.64 4.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 0.99 1.38 0.86 0.77 0.78 -0.21%

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