[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.97%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,516,652 5,096,884 4,510,896 4,335,220 4,109,400 4,023,728 3,959,654 24.76%
PBT 652,964 530,888 510,066 514,789 453,116 354,736 435,316 31.06%
Tax -151,164 -140,388 -120,430 -122,210 -113,248 -94,108 -101,234 30.67%
NP 501,800 390,500 389,636 392,578 339,868 260,628 334,082 31.18%
-
NP to SH 411,164 302,604 323,925 328,065 282,886 227,228 305,251 21.98%
-
Tax Rate 23.15% 26.44% 23.61% 23.74% 24.99% 26.53% 23.26% -
Total Cost 5,014,852 4,706,384 4,121,260 3,942,641 3,769,532 3,763,100 3,625,572 24.16%
-
Net Worth 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 11.74%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 118,898 68,935 - - 118,901 -
Div Payout % - - 36.71% 21.01% - - 38.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 11.74%
NOSH 516,927 517,095 516,948 517,018 516,970 516,897 516,962 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.10% 7.66% 8.64% 9.06% 8.27% 6.48% 8.44% -
ROE 11.34% 8.87% 9.74% 10.01% 8.93% 7.31% 9.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,067.20 985.68 872.60 838.50 794.90 778.44 765.95 24.77%
EPS 79.54 58.52 62.65 63.45 54.72 43.96 59.05 21.98%
DPS 0.00 0.00 23.00 13.33 0.00 0.00 23.00 -
NAPS 7.0155 6.5947 6.4358 6.3416 6.1281 6.013 5.9395 11.75%
Adjusted Per Share Value based on latest NOSH - 517,083
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 889.22 821.56 727.10 698.79 662.39 648.58 638.25 24.76%
EPS 66.27 48.78 52.21 52.88 45.60 36.63 49.20 21.98%
DPS 0.00 0.00 19.16 11.11 0.00 0.00 19.17 -
NAPS 5.8455 5.4967 5.3627 5.2849 5.1065 5.0099 4.9493 11.74%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.75 5.70 6.60 6.90 5.75 4.98 4.46 -
P/RPS 0.54 0.58 0.76 0.82 0.72 0.64 0.58 -4.65%
P/EPS 7.23 9.74 10.53 10.87 10.51 11.33 7.55 -2.84%
EY 13.83 10.27 9.49 9.20 9.52 8.83 13.24 2.95%
DY 0.00 0.00 3.48 1.93 0.00 0.00 5.16 -
P/NAPS 0.82 0.86 1.03 1.09 0.94 0.83 0.75 6.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 27/02/08 28/11/07 28/08/07 12/06/07 14/03/07 -
Price 5.50 5.90 6.00 6.60 6.20 5.50 4.66 -
P/RPS 0.52 0.60 0.69 0.79 0.78 0.71 0.61 -10.10%
P/EPS 6.91 10.08 9.58 10.40 11.33 12.51 7.89 -8.46%
EY 14.46 9.92 10.44 9.61 8.83 7.99 12.67 9.21%
DY 0.00 0.00 3.83 2.02 0.00 0.00 4.94 -
P/NAPS 0.78 0.89 0.93 1.04 1.01 0.91 0.78 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