[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -53.44%
YoY- -16.41%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,230,455 3,180,534 3,165,576 3,208,452 3,438,307 3,452,496 3,579,100 -6.58%
PBT 384,412 274,992 237,990 284,876 431,102 454,658 507,072 -16.81%
Tax -76,467 -59,401 -52,042 -64,960 -93,904 -121,444 -145,304 -34.74%
NP 307,945 215,590 185,948 219,916 337,198 333,214 361,768 -10.15%
-
NP to SH 249,590 166,462 133,654 177,020 380,202 261,366 288,354 -9.15%
-
Tax Rate 19.89% 21.60% 21.87% 22.80% 21.78% 26.71% 28.66% -
Total Cost 2,922,510 2,964,944 2,979,628 2,988,536 3,101,109 3,119,281 3,217,332 -6.18%
-
Net Worth 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 -8.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 45,218 24,820 - - 51,692 34,462 - -
Div Payout % 18.12% 14.91% - - 13.60% 13.19% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 -8.03%
NOSH 502,433 620,511 620,492 516,997 516,920 516,943 516,948 -1.87%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.53% 6.78% 5.87% 6.85% 9.81% 9.65% 10.11% -
ROE 7.47% 4.26% 2.90% 4.59% 11.64% 6.77% 7.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 642.96 512.57 510.17 620.59 665.15 667.87 692.35 -4.80%
EPS 40.23 26.83 21.54 34.24 43.63 50.56 55.78 -19.52%
DPS 9.00 4.00 0.00 0.00 10.00 6.67 0.00 -
NAPS 6.6497 6.2972 7.4343 7.452 6.3164 7.4704 7.3313 -6.28%
Adjusted Per Share Value based on latest NOSH - 516,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 520.71 512.66 510.25 517.16 554.21 556.50 576.91 -6.58%
EPS 40.23 26.83 21.54 28.53 61.28 42.13 46.48 -9.15%
DPS 7.29 4.00 0.00 0.00 8.33 5.56 0.00 -
NAPS 5.3853 6.2984 7.4355 6.21 5.2629 6.2247 6.1089 -8.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.59 5.25 6.18 6.14 5.70 5.50 5.45 -
P/RPS 0.87 1.02 1.21 0.99 0.86 0.82 0.79 6.62%
P/EPS 11.25 19.57 28.69 17.93 7.75 10.88 9.77 9.83%
EY 8.89 5.11 3.49 5.58 12.90 9.19 10.23 -8.91%
DY 1.61 0.76 0.00 0.00 1.75 1.21 0.00 -
P/NAPS 0.84 0.83 0.83 0.82 0.90 0.74 0.74 8.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 27/08/09 -
Price 5.14 5.40 5.15 5.83 5.60 5.68 5.40 -
P/RPS 0.80 1.05 1.01 0.94 0.84 0.85 0.78 1.69%
P/EPS 10.35 20.13 23.91 17.03 7.61 11.23 9.68 4.54%
EY 9.66 4.97 4.18 5.87 13.13 8.90 10.33 -4.36%
DY 1.75 0.74 0.00 0.00 1.79 1.17 0.00 -
P/NAPS 0.77 0.86 0.69 0.78 0.89 0.76 0.74 2.67%

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