[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 45.47%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,180,534 3,165,576 3,208,452 3,438,307 3,452,496 3,579,100 3,559,672 -7.22%
PBT 274,992 237,990 284,876 431,102 454,658 507,072 375,604 -18.75%
Tax -59,401 -52,042 -64,960 -93,904 -121,444 -145,304 -104,924 -31.54%
NP 215,590 185,948 219,916 337,198 333,214 361,768 270,680 -14.06%
-
NP to SH 166,462 133,654 177,020 380,202 261,366 288,354 211,772 -14.81%
-
Tax Rate 21.60% 21.87% 22.80% 21.78% 26.71% 28.66% 27.93% -
Total Cost 2,964,944 2,979,628 2,988,536 3,101,109 3,119,281 3,217,332 3,288,992 -6.67%
-
Net Worth 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 3,638,590 4.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 24,820 - - 51,692 34,462 - - -
Div Payout % 14.91% - - 13.60% 13.19% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 3,638,590 4.86%
NOSH 620,511 620,492 516,997 516,920 516,943 516,948 517,021 12.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.78% 5.87% 6.85% 9.81% 9.65% 10.11% 7.60% -
ROE 4.26% 2.90% 4.59% 11.64% 6.77% 7.61% 5.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 512.57 510.17 620.59 665.15 667.87 692.35 688.50 -17.84%
EPS 26.83 21.54 34.24 43.63 50.56 55.78 40.96 -24.55%
DPS 4.00 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 6.2972 7.4343 7.452 6.3164 7.4704 7.3313 7.0376 -7.13%
Adjusted Per Share Value based on latest NOSH - 516,859
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 512.66 510.25 517.16 554.21 556.50 576.91 573.78 -7.22%
EPS 26.83 21.54 28.53 61.28 42.13 46.48 34.14 -14.82%
DPS 4.00 0.00 0.00 8.33 5.56 0.00 0.00 -
NAPS 6.2984 7.4355 6.21 5.2629 6.2247 6.1089 5.865 4.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.25 6.18 6.14 5.70 5.50 5.45 4.34 -
P/RPS 1.02 1.21 0.99 0.86 0.82 0.79 0.63 37.84%
P/EPS 19.57 28.69 17.93 7.75 10.88 9.77 10.60 50.43%
EY 5.11 3.49 5.58 12.90 9.19 10.23 9.44 -33.55%
DY 0.76 0.00 0.00 1.75 1.21 0.00 0.00 -
P/NAPS 0.83 0.83 0.82 0.90 0.74 0.74 0.62 21.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 27/08/09 28/05/09 -
Price 5.40 5.15 5.83 5.60 5.68 5.40 4.94 -
P/RPS 1.05 1.01 0.94 0.84 0.85 0.78 0.72 28.56%
P/EPS 20.13 23.91 17.03 7.61 11.23 9.68 12.06 40.66%
EY 4.97 4.18 5.87 13.13 8.90 10.33 8.29 -28.87%
DY 0.74 0.00 0.00 1.79 1.17 0.00 0.00 -
P/NAPS 0.86 0.69 0.78 0.89 0.76 0.74 0.70 14.69%

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