[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.26%
YoY- 6.12%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 5,406,757 5,516,652 5,096,884 4,510,896 4,335,220 4,109,400 4,023,728 21.70%
PBT 668,950 652,964 530,888 510,066 514,789 453,116 354,736 52.46%
Tax -149,490 -151,164 -140,388 -120,430 -122,210 -113,248 -94,108 36.02%
NP 519,460 501,800 390,500 389,636 392,578 339,868 260,628 58.17%
-
NP to SH 432,800 411,164 302,604 323,925 328,065 282,886 227,228 53.47%
-
Tax Rate 22.35% 23.15% 26.44% 23.61% 23.74% 24.99% 26.53% -
Total Cost 4,887,297 5,014,852 4,706,384 4,121,260 3,942,641 3,769,532 3,763,100 18.98%
-
Net Worth 3,683,400 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 11.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 68,928 - - 118,898 68,935 - - -
Div Payout % 15.93% - - 36.71% 21.01% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,683,400 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 11.95%
NOSH 516,961 516,927 517,095 516,948 517,018 516,970 516,897 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.61% 9.10% 7.66% 8.64% 9.06% 8.27% 6.48% -
ROE 11.75% 11.34% 8.87% 9.74% 10.01% 8.93% 7.31% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,045.87 1,067.20 985.68 872.60 838.50 794.90 778.44 21.69%
EPS 83.72 79.54 58.52 62.65 63.45 54.72 43.96 53.46%
DPS 13.33 0.00 0.00 23.00 13.33 0.00 0.00 -
NAPS 7.1251 7.0155 6.5947 6.4358 6.3416 6.1281 6.013 11.94%
Adjusted Per Share Value based on latest NOSH - 517,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 871.51 889.22 821.56 727.10 698.79 662.39 648.58 21.70%
EPS 69.76 66.27 48.78 52.21 52.88 45.60 36.63 53.46%
DPS 11.11 0.00 0.00 19.16 11.11 0.00 0.00 -
NAPS 5.9372 5.8455 5.4967 5.3627 5.2849 5.1065 5.0099 11.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.40 5.75 5.70 6.60 6.90 5.75 4.98 -
P/RPS 0.52 0.54 0.58 0.76 0.82 0.72 0.64 -12.89%
P/EPS 6.45 7.23 9.74 10.53 10.87 10.51 11.33 -31.24%
EY 15.50 13.83 10.27 9.49 9.20 9.52 8.83 45.36%
DY 2.47 0.00 0.00 3.48 1.93 0.00 0.00 -
P/NAPS 0.76 0.82 0.86 1.03 1.09 0.94 0.83 -5.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 27/02/08 28/11/07 28/08/07 12/06/07 -
Price 4.70 5.50 5.90 6.00 6.60 6.20 5.50 -
P/RPS 0.45 0.52 0.60 0.69 0.79 0.78 0.71 -26.15%
P/EPS 5.61 6.91 10.08 9.58 10.40 11.33 12.51 -41.32%
EY 17.81 14.46 9.92 10.44 9.61 8.83 7.99 70.38%
DY 2.84 0.00 0.00 3.83 2.02 0.00 0.00 -
P/NAPS 0.66 0.78 0.89 0.93 1.04 1.01 0.91 -19.22%

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