[ORIENT] YoY TTM 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- 0.88%
YoY- -26.91%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,699,215 3,627,999 2,853,503 2,825,510 2,925,965 3,226,369 3,350,502 5.79%
PBT 352,479 436,848 281,013 375,272 454,659 424,600 408,420 -2.42%
Tax -76,182 -69,590 -68,022 -75,395 -83,753 -89,221 -83,913 -1.59%
NP 276,297 367,258 212,991 299,877 370,906 335,379 324,507 -2.64%
-
NP to SH 284,558 298,795 200,388 202,406 276,936 251,528 157,481 10.35%
-
Tax Rate 21.61% 15.93% 24.21% 20.09% 18.42% 21.01% 20.55% -
Total Cost 4,422,918 3,260,741 2,640,512 2,525,633 2,555,059 2,890,990 3,025,995 6.52%
-
Net Worth 5,530,310 5,158,967 4,837,998 4,654,217 4,437,264 4,978,320 3,618,983 7.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 124,052 86,849 43,434 24,821 18,614 47,656 51,689 15.69%
Div Payout % 43.59% 29.07% 21.68% 12.26% 6.72% 18.95% 32.82% -
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 3,618,983 7.31%
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 5.88% 10.12% 7.46% 10.61% 12.68% 10.39% 9.69% -
ROE 5.15% 5.79% 4.14% 4.35% 6.24% 5.05% 4.35% -
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 757.70 584.84 459.95 455.21 471.71 436.90 648.07 2.63%
EPS 45.88 48.17 32.30 32.61 44.65 34.06 30.46 7.05%
DPS 20.00 14.00 7.00 4.00 3.00 6.45 10.00 12.23%
NAPS 8.9171 8.3163 7.7983 7.4983 7.1535 6.7414 7.00 4.11%
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 757.46 584.79 459.95 455.44 471.63 520.05 540.06 5.79%
EPS 45.87 48.16 32.30 32.63 44.64 40.54 25.38 10.35%
DPS 20.00 14.00 7.00 4.00 3.00 7.68 8.33 15.70%
NAPS 8.9142 8.3156 7.7983 7.502 7.1523 8.0245 5.8334 7.31%
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 0.91 1.15 1.56 2.14 1.35 1.22 0.95 -0.71%
P/EPS 15.06 13.95 22.26 29.84 14.29 15.65 20.16 -4.74%
EY 6.64 7.17 4.49 3.35 7.00 6.39 4.96 4.97%
DY 2.89 2.08 0.97 0.41 0.47 1.21 1.63 10.00%
P/NAPS 0.77 0.81 0.92 1.30 0.89 0.79 0.88 -2.19%
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 0.91 1.31 1.68 2.27 1.31 1.19 0.90 0.18%
P/EPS 15.02 15.90 23.99 31.65 13.82 15.24 19.14 -3.95%
EY 6.66 6.29 4.17 3.16 7.24 6.56 5.22 4.14%
DY 2.90 1.83 0.90 0.39 0.49 1.24 1.72 9.08%
P/NAPS 0.77 0.92 0.99 1.38 0.86 0.77 0.83 -1.24%

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