[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -32.48%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,438,307 3,452,496 3,579,100 3,559,672 5,131,793 5,406,757 5,516,652 -26.97%
PBT 431,102 454,658 507,072 375,604 477,509 668,950 652,964 -24.12%
Tax -93,904 -121,444 -145,304 -104,924 -115,477 -149,490 -151,164 -27.13%
NP 337,198 333,214 361,768 270,680 362,032 519,460 501,800 -23.22%
-
NP to SH 380,202 261,366 288,354 211,772 313,657 432,800 411,164 -5.07%
-
Tax Rate 21.78% 26.71% 28.66% 27.93% 24.18% 22.35% 23.15% -
Total Cost 3,101,109 3,119,281 3,217,332 3,288,992 4,769,761 4,887,297 5,014,852 -27.35%
-
Net Worth 3,265,079 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 -6.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 51,692 34,462 - - 82,720 68,928 - -
Div Payout % 13.60% 13.19% - - 26.37% 15.93% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,265,079 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 -6.74%
NOSH 516,920 516,943 516,948 517,021 517,004 516,961 516,927 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.81% 9.65% 10.11% 7.60% 7.05% 9.61% 9.10% -
ROE 11.64% 6.77% 7.61% 5.82% 8.76% 11.75% 11.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 665.15 667.87 692.35 688.50 992.60 1,045.87 1,067.20 -26.97%
EPS 43.63 50.56 55.78 40.96 60.67 83.72 79.54 -32.91%
DPS 10.00 6.67 0.00 0.00 16.00 13.33 0.00 -
NAPS 6.3164 7.4704 7.3313 7.0376 6.9267 7.1251 7.0155 -6.74%
Adjusted Per Share Value based on latest NOSH - 517,021
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 554.21 556.50 576.91 573.78 827.18 871.51 889.22 -26.97%
EPS 61.28 42.13 46.48 34.14 50.56 69.76 66.27 -5.07%
DPS 8.33 5.56 0.00 0.00 13.33 11.11 0.00 -
NAPS 5.2629 6.2247 6.1089 5.865 5.7724 5.9372 5.8455 -6.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.70 5.50 5.45 4.34 4.94 5.40 5.75 -
P/RPS 0.86 0.82 0.79 0.63 0.50 0.52 0.54 36.25%
P/EPS 7.75 10.88 9.77 10.60 8.14 6.45 7.23 4.72%
EY 12.90 9.19 10.23 9.44 12.28 15.50 13.83 -4.52%
DY 1.75 1.21 0.00 0.00 3.24 2.47 0.00 -
P/NAPS 0.90 0.74 0.74 0.62 0.71 0.76 0.82 6.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 28/05/09 24/02/09 27/11/08 28/08/08 -
Price 5.60 5.68 5.40 4.94 4.78 4.70 5.50 -
P/RPS 0.84 0.85 0.78 0.72 0.48 0.45 0.52 37.55%
P/EPS 7.61 11.23 9.68 12.06 7.88 5.61 6.91 6.62%
EY 13.13 8.90 10.33 8.29 12.69 17.81 14.46 -6.21%
DY 1.79 1.17 0.00 0.00 3.35 2.84 0.00 -
P/NAPS 0.89 0.76 0.74 0.70 0.69 0.66 0.78 9.16%

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