[ORIENT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -15.59%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,731,209 3,788,889 3,080,955 2,780,085 2,782,622 3,296,265 3,231,545 6.55%
PBT 213,052 442,358 323,279 338,203 380,340 520,117 296,561 -5.35%
Tax -69,434 -65,478 -77,752 -73,422 -77,650 -100,008 -47,273 6.61%
NP 143,618 376,880 245,527 264,781 302,690 420,109 249,288 -8.77%
-
NP to SH 212,911 306,249 231,364 170,852 224,966 333,104 88,819 15.67%
-
Tax Rate 32.59% 14.80% 24.05% 21.71% 20.42% 19.23% 15.94% -
Total Cost 4,587,591 3,412,009 2,835,428 2,515,304 2,479,932 2,876,156 2,982,257 7.43%
-
Net Worth 5,511,949 5,271,934 4,837,624 4,638,598 4,528,628 4,294,631 4,610,082 3.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 124,054 124,068 43,434 24,821 18,614 47,656 51,689 15.69%
Div Payout % 58.27% 40.51% 18.77% 14.53% 8.27% 14.31% 58.20% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 5,511,949 5,271,934 4,837,624 4,638,598 4,528,628 4,294,631 4,610,082 3.01%
NOSH 620,344 620,315 620,192 621,204 620,428 620,297 620,109 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.04% 9.95% 7.97% 9.52% 10.88% 12.75% 7.71% -
ROE 3.86% 5.81% 4.78% 3.68% 4.97% 7.76% 1.93% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 762.67 610.80 496.77 447.53 448.50 531.40 521.12 6.54%
EPS 34.32 49.37 37.31 27.50 36.26 53.70 14.32 15.66%
DPS 20.00 20.00 7.00 4.00 3.00 7.68 8.34 15.67%
NAPS 8.8853 8.4988 7.8002 7.4671 7.2992 6.9235 7.4343 3.01%
Adjusted Per Share Value based on latest NOSH - 621,204
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 762.61 610.72 496.61 448.12 448.53 531.32 520.89 6.55%
EPS 34.32 49.36 37.29 27.54 36.26 53.69 14.32 15.66%
DPS 20.00 20.00 7.00 4.00 3.00 7.68 8.33 15.70%
NAPS 8.8846 8.4977 7.7977 7.4769 7.2996 6.9224 7.4309 3.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.63 7.06 7.71 9.85 6.70 5.17 6.18 -
P/RPS 0.87 1.16 1.55 2.20 1.49 0.97 1.19 -5.08%
P/EPS 19.32 14.30 20.67 35.81 18.48 9.63 43.15 -12.52%
EY 5.18 6.99 4.84 2.79 5.41 10.39 2.32 14.31%
DY 3.02 2.83 0.91 0.41 0.45 1.49 1.35 14.34%
P/NAPS 0.75 0.83 0.99 1.32 0.92 0.75 0.83 -1.67%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 19/08/15 21/08/14 28/08/13 27/08/12 25/08/11 30/08/10 -
Price 7.10 6.61 7.90 8.30 7.90 4.70 5.15 -
P/RPS 0.93 1.08 1.59 1.85 1.76 0.88 0.99 -1.03%
P/EPS 20.69 13.39 21.18 30.18 21.79 8.75 35.96 -8.79%
EY 4.83 7.47 4.72 3.31 4.59 11.43 2.78 9.63%
DY 2.82 3.03 0.89 0.48 0.38 1.63 1.62 9.66%
P/NAPS 0.80 0.78 1.01 1.11 1.08 0.68 0.69 2.49%

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