[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -27.53%
YoY- -3.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,452,496 3,579,100 3,559,672 5,131,793 5,406,757 5,516,652 5,096,884 -22.85%
PBT 454,658 507,072 375,604 477,509 668,950 652,964 530,888 -9.80%
Tax -121,444 -145,304 -104,924 -115,477 -149,490 -151,164 -140,388 -9.20%
NP 333,214 361,768 270,680 362,032 519,460 501,800 390,500 -10.02%
-
NP to SH 261,366 288,354 211,772 313,657 432,800 411,164 302,604 -9.29%
-
Tax Rate 26.71% 28.66% 27.93% 24.18% 22.35% 23.15% 26.44% -
Total Cost 3,119,281 3,217,332 3,288,992 4,769,761 4,887,297 5,014,852 4,706,384 -23.96%
-
Net Worth 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 3,410,086 8.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 34,462 - - 82,720 68,928 - - -
Div Payout % 13.19% - - 26.37% 15.93% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 3,410,086 8.63%
NOSH 516,943 516,948 517,021 517,004 516,961 516,927 517,095 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.65% 10.11% 7.60% 7.05% 9.61% 9.10% 7.66% -
ROE 6.77% 7.61% 5.82% 8.76% 11.75% 11.34% 8.87% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 667.87 692.35 688.50 992.60 1,045.87 1,067.20 985.68 -22.83%
EPS 50.56 55.78 40.96 60.67 83.72 79.54 58.52 -9.27%
DPS 6.67 0.00 0.00 16.00 13.33 0.00 0.00 -
NAPS 7.4704 7.3313 7.0376 6.9267 7.1251 7.0155 6.5947 8.65%
Adjusted Per Share Value based on latest NOSH - 528,181
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 556.50 576.91 573.78 827.18 871.51 889.22 821.56 -22.85%
EPS 42.13 46.48 34.14 50.56 69.76 66.27 48.78 -9.30%
DPS 5.56 0.00 0.00 13.33 11.11 0.00 0.00 -
NAPS 6.2247 6.1089 5.865 5.7724 5.9372 5.8455 5.4967 8.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.50 5.45 4.34 4.94 5.40 5.75 5.70 -
P/RPS 0.82 0.79 0.63 0.50 0.52 0.54 0.58 25.94%
P/EPS 10.88 9.77 10.60 8.14 6.45 7.23 9.74 7.65%
EY 9.19 10.23 9.44 12.28 15.50 13.83 10.27 -7.13%
DY 1.21 0.00 0.00 3.24 2.47 0.00 0.00 -
P/NAPS 0.74 0.74 0.62 0.71 0.76 0.82 0.86 -9.52%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 28/05/09 24/02/09 27/11/08 28/08/08 28/05/08 -
Price 5.68 5.40 4.94 4.78 4.70 5.50 5.90 -
P/RPS 0.85 0.78 0.72 0.48 0.45 0.52 0.60 26.11%
P/EPS 11.23 9.68 12.06 7.88 5.61 6.91 10.08 7.46%
EY 8.90 10.33 8.29 12.69 17.81 14.46 9.92 -6.97%
DY 1.17 0.00 0.00 3.35 2.84 0.00 0.00 -
P/NAPS 0.76 0.74 0.70 0.69 0.66 0.78 0.89 -9.98%

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