[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 24.49%
YoY- 21.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 5,096,884 4,510,896 4,335,220 4,109,400 4,023,728 3,959,654 4,012,352 17.27%
PBT 530,888 510,066 514,789 453,116 354,736 435,316 442,868 12.83%
Tax -140,388 -120,430 -122,210 -113,248 -94,108 -101,234 -81,808 43.28%
NP 390,500 389,636 392,578 339,868 260,628 334,082 361,060 5.35%
-
NP to SH 302,604 323,925 328,065 282,886 227,228 305,251 361,060 -11.09%
-
Tax Rate 26.44% 23.61% 23.74% 24.99% 26.53% 23.26% 18.47% -
Total Cost 4,706,384 4,121,260 3,942,641 3,769,532 3,763,100 3,625,572 3,651,292 18.42%
-
Net Worth 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 3,463,350 -1.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 118,898 68,935 - - 118,901 77,848 -
Div Payout % - 36.71% 21.01% - - 38.95% 21.56% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 3,463,350 -1.02%
NOSH 517,095 516,948 517,018 516,970 516,897 516,962 583,861 -7.76%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.66% 8.64% 9.06% 8.27% 6.48% 8.44% 9.00% -
ROE 8.87% 9.74% 10.01% 8.93% 7.31% 9.94% 10.43% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 985.68 872.60 838.50 794.90 778.44 765.95 687.21 27.15%
EPS 58.52 62.65 63.45 54.72 43.96 59.05 61.84 -3.60%
DPS 0.00 23.00 13.33 0.00 0.00 23.00 13.33 -
NAPS 6.5947 6.4358 6.3416 6.1281 6.013 5.9395 5.9318 7.31%
Adjusted Per Share Value based on latest NOSH - 517,018
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 821.56 727.10 698.79 662.39 648.58 638.25 646.74 17.27%
EPS 48.78 52.21 52.88 45.60 36.63 49.20 58.20 -11.09%
DPS 0.00 19.16 11.11 0.00 0.00 19.17 12.55 -
NAPS 5.4967 5.3627 5.2849 5.1065 5.0099 4.9493 5.5825 -1.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 5.70 6.60 6.90 5.75 4.98 4.46 3.92 -
P/RPS 0.58 0.76 0.82 0.72 0.64 0.58 0.57 1.16%
P/EPS 9.74 10.53 10.87 10.51 11.33 7.55 6.34 33.10%
EY 10.27 9.49 9.20 9.52 8.83 13.24 15.78 -24.87%
DY 0.00 3.48 1.93 0.00 0.00 5.16 3.40 -
P/NAPS 0.86 1.03 1.09 0.94 0.83 0.75 0.66 19.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 28/11/07 28/08/07 12/06/07 14/03/07 29/11/06 -
Price 5.90 6.00 6.60 6.20 5.50 4.66 4.52 -
P/RPS 0.60 0.69 0.79 0.78 0.71 0.61 0.66 -6.15%
P/EPS 10.08 9.58 10.40 11.33 12.51 7.89 7.31 23.86%
EY 9.92 10.44 9.61 8.83 7.99 12.67 13.68 -19.26%
DY 0.00 3.83 2.02 0.00 0.00 4.94 2.95 -
P/NAPS 0.89 0.93 1.04 1.01 0.91 0.78 0.76 11.09%

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