[ORIENT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 173.27%
YoY- 124.97%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 614,994 3,108,998 2,413,681 1,648,598 798,027 3,230,455 2,385,401 -59.45%
PBT 105,011 461,055 316,080 254,700 111,407 384,412 206,244 -36.21%
Tax -20,939 -91,808 -68,889 -49,562 -28,994 -76,467 -44,551 -39.52%
NP 84,072 369,247 247,191 205,138 82,413 307,945 161,693 -35.31%
-
NP to SH 52,973 270,156 179,731 150,341 55,016 249,590 124,847 -43.50%
-
Tax Rate 19.94% 19.91% 21.79% 19.46% 26.03% 19.89% 21.60% -
Total Cost 530,922 2,739,751 2,166,490 1,443,460 715,614 2,922,510 2,223,708 -61.48%
-
Net Worth 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 3,907,487 8.83%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 18,609 - - - 45,218 18,615 -
Div Payout % - 6.89% - - - 18.12% 14.91% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 3,907,487 8.83%
NOSH 620,292 620,303 620,403 620,474 738,469 502,433 620,511 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.67% 11.88% 10.24% 12.44% 10.33% 9.53% 6.78% -
ROE 1.19% 6.14% 4.15% 3.50% 1.11% 7.47% 3.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.15 501.21 389.05 265.70 108.06 642.96 384.42 -59.44%
EPS 8.54 43.55 28.97 24.23 7.45 40.23 20.12 -43.49%
DPS 0.00 3.00 0.00 0.00 0.00 9.00 3.00 -
NAPS 7.1535 7.0902 6.9848 6.9235 6.7414 6.6497 6.2972 8.86%
Adjusted Per Share Value based on latest NOSH - 620,297
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.13 501.13 389.06 265.73 128.63 520.71 384.50 -59.45%
EPS 8.54 43.55 28.97 24.23 8.87 40.23 20.12 -43.49%
DPS 0.00 3.00 0.00 0.00 0.00 7.29 3.00 -
NAPS 7.1523 7.0892 6.9849 6.9244 8.0245 5.3853 6.2984 8.83%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.38 5.36 4.49 5.17 5.33 5.59 5.25 -
P/RPS 6.43 1.07 1.15 1.95 4.93 0.87 1.37 180.06%
P/EPS 74.71 12.31 15.50 21.34 71.54 11.25 26.09 101.52%
EY 1.34 8.13 6.45 4.69 1.40 8.89 3.83 -50.31%
DY 0.00 0.56 0.00 0.00 0.00 1.61 0.57 -
P/NAPS 0.89 0.76 0.64 0.75 0.79 0.84 0.83 4.75%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 18/11/11 25/08/11 31/05/11 24/02/11 30/11/10 -
Price 6.17 6.34 4.32 4.70 5.19 5.14 5.40 -
P/RPS 6.22 1.26 1.11 1.77 4.80 0.80 1.40 170.01%
P/EPS 72.25 14.56 14.91 19.40 69.66 10.35 26.84 93.39%
EY 1.38 6.87 6.71 5.16 1.44 9.66 3.73 -48.43%
DY 0.00 0.47 0.00 0.00 0.00 1.75 0.56 -
P/NAPS 0.86 0.89 0.62 0.68 0.77 0.77 0.86 0.00%

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