[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.26%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,579,100 3,559,672 5,131,793 5,406,757 5,516,652 5,096,884 4,510,896 -14.30%
PBT 507,072 375,604 477,509 668,950 652,964 530,888 510,066 -0.39%
Tax -145,304 -104,924 -115,477 -149,490 -151,164 -140,388 -120,430 13.34%
NP 361,768 270,680 362,032 519,460 501,800 390,500 389,636 -4.83%
-
NP to SH 288,354 211,772 313,657 432,800 411,164 302,604 323,925 -7.46%
-
Tax Rate 28.66% 27.93% 24.18% 22.35% 23.15% 26.44% 23.61% -
Total Cost 3,217,332 3,288,992 4,769,761 4,887,297 5,014,852 4,706,384 4,121,260 -15.22%
-
Net Worth 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 3,410,086 3,326,975 9.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 82,720 68,928 - - 118,898 -
Div Payout % - - 26.37% 15.93% - - 36.71% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 3,410,086 3,326,975 9.08%
NOSH 516,948 517,021 517,004 516,961 516,927 517,095 516,948 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.11% 7.60% 7.05% 9.61% 9.10% 7.66% 8.64% -
ROE 7.61% 5.82% 8.76% 11.75% 11.34% 8.87% 9.74% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 692.35 688.50 992.60 1,045.87 1,067.20 985.68 872.60 -14.30%
EPS 55.78 40.96 60.67 83.72 79.54 58.52 62.65 -7.45%
DPS 0.00 0.00 16.00 13.33 0.00 0.00 23.00 -
NAPS 7.3313 7.0376 6.9267 7.1251 7.0155 6.5947 6.4358 9.08%
Adjusted Per Share Value based on latest NOSH - 517,019
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 576.91 573.78 827.18 871.51 889.22 821.56 727.10 -14.30%
EPS 46.48 34.14 50.56 69.76 66.27 48.78 52.21 -7.46%
DPS 0.00 0.00 13.33 11.11 0.00 0.00 19.16 -
NAPS 6.1089 5.865 5.7724 5.9372 5.8455 5.4967 5.3627 9.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.45 4.34 4.94 5.40 5.75 5.70 6.60 -
P/RPS 0.79 0.63 0.50 0.52 0.54 0.58 0.76 2.61%
P/EPS 9.77 10.60 8.14 6.45 7.23 9.74 10.53 -4.87%
EY 10.23 9.44 12.28 15.50 13.83 10.27 9.49 5.13%
DY 0.00 0.00 3.24 2.47 0.00 0.00 3.48 -
P/NAPS 0.74 0.62 0.71 0.76 0.82 0.86 1.03 -19.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 24/02/09 27/11/08 28/08/08 28/05/08 27/02/08 -
Price 5.40 4.94 4.78 4.70 5.50 5.90 6.00 -
P/RPS 0.78 0.72 0.48 0.45 0.52 0.60 0.69 8.52%
P/EPS 9.68 12.06 7.88 5.61 6.91 10.08 9.58 0.69%
EY 10.33 8.29 12.69 17.81 14.46 9.92 10.44 -0.70%
DY 0.00 0.00 3.35 2.84 0.00 0.00 3.83 -
P/NAPS 0.74 0.70 0.69 0.66 0.78 0.89 0.93 -14.14%

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