[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 86.82%
YoY- -36.31%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,648,598 798,027 3,230,455 2,385,401 1,582,788 802,113 3,438,307 -38.82%
PBT 254,700 111,407 384,412 206,244 118,995 71,219 431,102 -29.65%
Tax -49,562 -28,994 -76,467 -44,551 -26,021 -16,240 -93,904 -34.76%
NP 205,138 82,413 307,945 161,693 92,974 54,979 337,198 -28.26%
-
NP to SH 150,341 55,016 249,590 124,847 66,827 44,255 380,202 -46.21%
-
Tax Rate 19.46% 26.03% 19.89% 21.60% 21.87% 22.80% 21.78% -
Total Cost 1,443,460 715,614 2,922,510 2,223,708 1,489,814 747,134 3,101,109 -40.02%
-
Net Worth 4,295,856 4,978,320 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 20.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 45,218 18,615 - - 51,692 -
Div Payout % - - 18.12% 14.91% - - 13.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,295,856 4,978,320 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 20.13%
NOSH 620,474 738,469 502,433 620,511 620,492 516,997 516,920 12.98%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.44% 10.33% 9.53% 6.78% 5.87% 6.85% 9.81% -
ROE 3.50% 1.11% 7.47% 3.20% 1.45% 1.15% 11.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 265.70 108.06 642.96 384.42 255.09 155.15 665.15 -45.85%
EPS 24.23 7.45 40.23 20.12 10.77 8.56 43.63 -32.50%
DPS 0.00 0.00 9.00 3.00 0.00 0.00 10.00 -
NAPS 6.9235 6.7414 6.6497 6.2972 7.4343 7.452 6.3164 6.32%
Adjusted Per Share Value based on latest NOSH - 620,534
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 265.73 128.63 520.71 384.50 255.13 129.29 554.21 -38.82%
EPS 24.23 8.87 40.23 20.12 10.77 7.13 61.28 -46.22%
DPS 0.00 0.00 7.29 3.00 0.00 0.00 8.33 -
NAPS 6.9244 8.0245 5.3853 6.2984 7.4355 6.21 5.2629 20.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.17 5.33 5.59 5.25 6.18 6.14 5.70 -
P/RPS 1.95 4.93 0.87 1.37 2.42 3.96 0.86 72.85%
P/EPS 21.34 71.54 11.25 26.09 57.38 71.73 7.75 96.81%
EY 4.69 1.40 8.89 3.83 1.74 1.39 12.90 -49.15%
DY 0.00 0.00 1.61 0.57 0.00 0.00 1.75 -
P/NAPS 0.75 0.79 0.84 0.83 0.83 0.82 0.90 -11.47%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 4.70 5.19 5.14 5.40 5.15 5.83 5.60 -
P/RPS 1.77 4.80 0.80 1.40 2.02 3.76 0.84 64.58%
P/EPS 19.40 69.66 10.35 26.84 47.82 68.11 7.61 86.93%
EY 5.16 1.44 9.66 3.73 2.09 1.47 13.13 -46.43%
DY 0.00 0.00 1.75 0.56 0.00 0.00 1.79 -
P/NAPS 0.68 0.77 0.77 0.86 0.69 0.78 0.89 -16.46%

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