[ORIENT] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 11.27%
YoY- -17.79%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,108,908 3,248,003 2,747,598 2,758,418 3,258,735 3,234,336 3,666,097 1.91%
PBT 405,140 423,047 283,997 404,940 494,248 296,352 316,790 4.18%
Tax -75,651 -82,263 -65,286 -76,097 -100,805 -47,372 -94,442 -3.62%
NP 329,489 340,784 218,711 328,843 393,443 248,980 222,348 6.77%
-
NP to SH 307,944 266,616 153,994 250,321 304,474 94,991 185,082 8.85%
-
Tax Rate 18.67% 19.45% 22.99% 18.79% 20.40% 15.99% 29.81% -
Total Cost 3,779,419 2,907,219 2,528,887 2,429,575 2,865,292 2,985,356 3,443,749 1.56%
-
Net Worth 25,452,825 4,891,580 4,702,080 4,525,214 4,330,870 3,907,631 3,618,504 38.40%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 124,068 43,434 24,821 18,614 29,040 44,459 57,537 13.65%
Div Payout % 40.29% 16.29% 16.12% 7.44% 9.54% 46.80% 31.09% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 25,452,825 4,891,580 4,702,080 4,525,214 4,330,870 3,907,631 3,618,504 38.40%
NOSH 620,393 620,514 620,081 620,691 620,042 620,534 516,929 3.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.02% 10.49% 7.96% 11.92% 12.07% 7.70% 6.06% -
ROE 1.21% 5.45% 3.28% 5.53% 7.03% 2.43% 5.11% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 146.03 523.44 443.10 444.41 525.57 521.22 709.21 -23.14%
EPS 10.94 42.97 24.83 40.33 49.11 15.31 35.80 -17.92%
DPS 4.41 7.00 4.00 3.00 4.68 7.16 11.13 -14.29%
NAPS 9.0458 7.8831 7.583 7.2906 6.9848 6.2972 7.00 4.36%
Adjusted Per Share Value based on latest NOSH - 620,691
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 662.31 523.54 442.88 444.62 525.27 521.34 590.93 1.91%
EPS 49.64 42.98 24.82 40.35 49.08 15.31 29.83 8.85%
DPS 20.00 7.00 4.00 3.00 4.68 7.17 9.27 13.66%
NAPS 41.0269 7.8846 7.5792 7.2941 6.9809 6.2986 5.8326 38.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.98 7.60 8.84 7.70 4.49 5.25 5.50 -
P/RPS 4.78 1.45 2.00 1.73 0.85 1.01 0.78 35.25%
P/EPS 63.78 17.69 35.60 19.09 9.14 34.30 15.36 26.76%
EY 1.57 5.65 2.81 5.24 10.94 2.92 6.51 -21.09%
DY 0.63 0.92 0.45 0.39 1.04 1.36 2.02 -17.64%
P/NAPS 0.77 0.96 1.17 1.06 0.64 0.83 0.79 -0.42%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 29/11/13 22/11/12 18/11/11 30/11/10 19/11/09 -
Price 7.04 7.15 8.61 7.93 4.32 5.40 5.68 -
P/RPS 4.82 1.37 1.94 1.78 0.82 1.04 0.80 34.87%
P/EPS 64.33 16.64 34.67 19.66 8.80 35.28 15.86 26.27%
EY 1.55 6.01 2.88 5.09 11.37 2.83 6.30 -20.83%
DY 0.63 0.98 0.46 0.38 1.08 1.33 1.96 -17.22%
P/NAPS 0.78 0.91 1.14 1.09 0.62 0.86 0.81 -0.62%

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