[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 73.96%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,758,326 1,274,221 4,510,896 3,251,415 2,054,700 1,005,932 3,959,654 -21.43%
PBT 326,482 132,722 510,066 386,092 226,558 88,684 435,316 -17.46%
Tax -75,582 -35,097 -120,430 -91,658 -56,624 -23,527 -101,234 -17.71%
NP 250,900 97,625 389,636 294,434 169,934 65,157 334,082 -17.39%
-
NP to SH 205,582 75,651 323,925 246,049 141,443 56,807 305,251 -23.18%
-
Tax Rate 23.15% 26.44% 23.61% 23.74% 24.99% 26.53% 23.26% -
Total Cost 2,507,426 1,176,596 4,121,260 2,956,981 1,884,766 940,775 3,625,572 -21.81%
-
Net Worth 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 11.74%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 118,898 51,701 - - 118,901 -
Div Payout % - - 36.71% 21.01% - - 38.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 11.74%
NOSH 516,927 517,095 516,948 517,018 516,970 516,897 516,962 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.10% 7.66% 8.64% 9.06% 8.27% 6.48% 8.44% -
ROE 5.67% 2.22% 9.74% 7.50% 4.46% 1.83% 9.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 533.60 246.42 872.60 628.88 397.45 194.61 765.95 -21.43%
EPS 39.77 14.63 62.65 47.59 27.36 10.99 59.05 -23.18%
DPS 0.00 0.00 23.00 10.00 0.00 0.00 23.00 -
NAPS 7.0155 6.5947 6.4358 6.3416 6.1281 6.013 5.9395 11.75%
Adjusted Per Share Value based on latest NOSH - 517,083
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 444.61 205.39 727.10 524.09 331.19 162.14 638.25 -21.43%
EPS 33.14 12.19 52.21 39.66 22.80 9.16 49.20 -23.17%
DPS 0.00 0.00 19.16 8.33 0.00 0.00 19.17 -
NAPS 5.8455 5.4967 5.3627 5.2849 5.1065 5.0099 4.9493 11.74%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.75 5.70 6.60 6.90 5.75 4.98 4.46 -
P/RPS 1.08 2.31 0.76 1.10 1.45 2.56 0.58 51.41%
P/EPS 14.46 38.96 10.53 14.50 21.02 45.31 7.55 54.28%
EY 6.92 2.57 9.49 6.90 4.76 2.21 13.24 -35.14%
DY 0.00 0.00 3.48 1.45 0.00 0.00 5.16 -
P/NAPS 0.82 0.86 1.03 1.09 0.94 0.83 0.75 6.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 27/02/08 28/11/07 28/08/07 12/06/07 14/03/07 -
Price 5.50 5.90 6.00 6.60 6.20 5.50 4.66 -
P/RPS 1.03 2.39 0.69 1.05 1.56 2.83 0.61 41.84%
P/EPS 13.83 40.33 9.58 13.87 22.66 50.05 7.89 45.42%
EY 7.23 2.48 10.44 7.21 4.41 2.00 12.67 -31.22%
DY 0.00 0.00 3.83 1.52 0.00 0.00 4.94 -
P/NAPS 0.78 0.89 0.93 1.04 1.01 0.91 0.78 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