[ORIENT] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -11.52%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 6,389,783 6,348,149 5,524,258 4,380,163 3,464,831 2,754,094 2,807,049 14.68%
PBT 596,289 527,335 387,132 359,126 486,453 264,260 375,745 7.99%
Tax -131,021 -113,729 -88,919 -75,858 -77,727 -65,009 -73,191 10.18%
NP 465,268 413,606 298,213 283,268 408,726 199,251 302,554 7.43%
-
NP to SH 500,893 392,645 279,484 272,478 312,634 185,402 200,633 16.46%
-
Tax Rate 21.97% 21.57% 22.97% 21.12% 15.98% 24.60% 19.48% -
Total Cost 5,924,515 5,934,543 5,226,045 4,096,895 3,056,105 2,554,843 2,504,495 15.42%
-
Net Worth 6,557,846 6,053,988 5,867,077 5,582,788 5,104,020 4,743,071 4,343,774 7.10%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 248,144 124,059 124,054 124,065 58,935 21,720 24,821 46.74%
Div Payout % 49.54% 31.60% 44.39% 45.53% 18.85% 11.72% 12.37% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 6,557,846 6,053,988 5,867,077 5,582,788 5,104,020 4,743,071 4,343,774 7.10%
NOSH 620,393 620,393 620,309 620,309 620,361 620,585 620,539 -0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.28% 6.52% 5.40% 6.47% 11.80% 7.23% 10.78% -
ROE 7.64% 6.49% 4.76% 4.88% 6.13% 3.91% 4.62% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,030.01 1,023.30 890.56 706.13 558.52 443.79 452.36 14.69%
EPS 80.74 63.29 45.06 43.93 50.40 29.88 32.33 16.47%
DPS 40.00 20.00 20.00 20.00 9.50 3.50 4.00 46.75%
NAPS 10.571 9.7588 9.4583 9.00 8.2275 7.6429 7.00 7.10%
Adjusted Per Share Value based on latest NOSH - 620,309
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,029.96 1,023.25 890.44 706.03 558.49 443.93 452.46 14.68%
EPS 80.74 63.29 45.05 43.92 50.39 29.88 32.34 16.46%
DPS 40.00 20.00 20.00 20.00 9.50 3.50 4.00 46.75%
NAPS 10.5705 9.7583 9.457 8.9988 8.2271 7.6453 7.0017 7.10%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 6.17 6.55 6.80 6.95 7.09 8.49 8.70 -
P/RPS 0.60 0.64 0.76 0.98 1.27 1.91 1.92 -17.61%
P/EPS 7.64 10.35 15.09 15.82 14.07 28.42 26.91 -18.92%
EY 13.09 9.66 6.63 6.32 7.11 3.52 3.72 23.31%
DY 6.48 3.05 2.94 2.88 1.34 0.41 0.46 55.37%
P/NAPS 0.58 0.67 0.72 0.77 0.86 1.11 1.24 -11.88%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 27/02/17 29/02/16 17/02/15 28/02/14 28/02/13 -
Price 6.80 6.46 6.45 6.80 6.96 6.95 8.48 -
P/RPS 0.66 0.63 0.72 0.96 1.25 1.57 1.87 -15.92%
P/EPS 8.42 10.21 14.32 15.48 13.81 23.26 26.23 -17.24%
EY 11.87 9.80 6.99 6.46 7.24 4.30 3.81 20.84%
DY 5.88 3.10 3.10 2.94 1.36 0.50 0.47 52.33%
P/NAPS 0.64 0.66 0.68 0.76 0.85 0.91 1.21 -10.06%

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