[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 36.63%
YoY- 124.97%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,459,976 3,108,998 3,218,241 3,297,196 3,192,108 3,230,455 3,180,534 -15.72%
PBT 420,044 461,055 421,440 509,400 445,628 384,412 274,992 32.59%
Tax -83,756 -91,808 -91,852 -99,124 -115,976 -76,467 -59,401 25.71%
NP 336,288 369,247 329,588 410,276 329,652 307,945 215,590 34.46%
-
NP to SH 211,892 270,156 239,641 300,682 220,064 249,590 166,462 17.43%
-
Tax Rate 19.94% 19.91% 21.79% 19.46% 26.03% 19.89% 21.60% -
Total Cost 2,123,688 2,739,751 2,888,653 2,886,920 2,862,456 2,922,510 2,964,944 -19.92%
-
Net Worth 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 3,907,487 8.83%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 18,609 - - - 45,218 24,820 -
Div Payout % - 6.89% - - - 18.12% 14.91% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 3,907,487 8.83%
NOSH 620,292 620,303 620,403 620,474 738,469 502,433 620,511 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.67% 11.88% 10.24% 12.44% 10.33% 9.53% 6.78% -
ROE 4.78% 6.14% 5.53% 7.00% 4.42% 7.47% 4.26% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 396.58 501.21 518.73 531.40 432.26 642.96 512.57 -15.70%
EPS 34.16 43.55 38.63 48.46 29.80 40.23 26.83 17.45%
DPS 0.00 3.00 0.00 0.00 0.00 9.00 4.00 -
NAPS 7.1535 7.0902 6.9848 6.9235 6.7414 6.6497 6.2972 8.86%
Adjusted Per Share Value based on latest NOSH - 620,297
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 396.52 501.13 518.74 531.47 514.53 520.71 512.66 -15.72%
EPS 34.15 43.55 38.63 48.47 35.47 40.23 26.83 17.43%
DPS 0.00 3.00 0.00 0.00 0.00 7.29 4.00 -
NAPS 7.1523 7.0892 6.9849 6.9244 8.0245 5.3853 6.2984 8.83%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.38 5.36 4.49 5.17 5.33 5.59 5.25 -
P/RPS 1.61 1.07 0.87 0.97 1.23 0.87 1.02 35.52%
P/EPS 18.68 12.31 11.62 10.67 17.89 11.25 19.57 -3.05%
EY 5.35 8.13 8.60 9.37 5.59 8.89 5.11 3.10%
DY 0.00 0.56 0.00 0.00 0.00 1.61 0.76 -
P/NAPS 0.89 0.76 0.64 0.75 0.79 0.84 0.83 4.75%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 18/11/11 25/08/11 31/05/11 24/02/11 30/11/10 -
Price 6.17 6.34 4.32 4.70 5.19 5.14 5.40 -
P/RPS 1.56 1.26 0.83 0.88 1.20 0.80 1.05 30.17%
P/EPS 18.06 14.56 11.18 9.70 17.42 10.35 20.13 -6.97%
EY 5.54 6.87 8.94 10.31 5.74 9.66 4.97 7.49%
DY 0.00 0.47 0.00 0.00 0.00 1.75 0.74 -
P/NAPS 0.86 0.89 0.62 0.68 0.77 0.77 0.86 0.00%

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