[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.37%
YoY- -3.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,589,372 1,789,550 889,918 5,131,793 4,055,068 2,758,326 1,274,221 60.36%
PBT 340,994 253,536 93,901 477,509 501,713 326,482 132,722 87.47%
Tax -91,083 -72,652 -26,231 -115,477 -112,118 -75,582 -35,097 88.73%
NP 249,911 180,884 67,670 362,032 389,595 250,900 97,625 87.02%
-
NP to SH 196,025 144,177 52,943 313,657 324,600 205,582 75,651 88.54%
-
Tax Rate 26.71% 28.66% 27.93% 24.18% 22.35% 23.15% 26.44% -
Total Cost 2,339,461 1,608,666 822,248 4,769,761 3,665,473 2,507,426 1,176,596 58.05%
-
Net Worth 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 3,410,086 8.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 25,847 - - 82,720 51,696 - - -
Div Payout % 13.19% - - 26.37% 15.93% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 3,410,086 8.63%
NOSH 516,943 516,948 517,021 517,004 516,961 516,927 517,095 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.65% 10.11% 7.60% 7.05% 9.61% 9.10% 7.66% -
ROE 5.08% 3.80% 1.46% 8.76% 8.81% 5.67% 2.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 500.90 346.18 172.12 992.60 784.40 533.60 246.42 60.39%
EPS 37.92 27.89 10.24 60.67 62.79 39.77 14.63 88.58%
DPS 5.00 0.00 0.00 16.00 10.00 0.00 0.00 -
NAPS 7.4704 7.3313 7.0376 6.9267 7.1251 7.0155 6.5947 8.65%
Adjusted Per Share Value based on latest NOSH - 528,181
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 417.38 288.45 143.44 827.18 653.63 444.61 205.39 60.36%
EPS 31.60 23.24 8.53 50.56 52.32 33.14 12.19 88.59%
DPS 4.17 0.00 0.00 13.33 8.33 0.00 0.00 -
NAPS 6.2247 6.1089 5.865 5.7724 5.9372 5.8455 5.4967 8.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.50 5.45 4.34 4.94 5.40 5.75 5.70 -
P/RPS 1.10 1.57 2.52 0.50 0.69 1.08 2.31 -38.99%
P/EPS 14.50 19.54 42.38 8.14 8.60 14.46 38.96 -48.22%
EY 6.89 5.12 2.36 12.28 11.63 6.92 2.57 92.86%
DY 0.91 0.00 0.00 3.24 1.85 0.00 0.00 -
P/NAPS 0.74 0.74 0.62 0.71 0.76 0.82 0.86 -9.52%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 28/05/09 24/02/09 27/11/08 28/08/08 28/05/08 -
Price 5.68 5.40 4.94 4.78 4.70 5.50 5.90 -
P/RPS 1.13 1.56 2.87 0.48 0.60 1.03 2.39 -39.28%
P/EPS 14.98 19.36 48.24 7.88 7.49 13.83 40.33 -48.29%
EY 6.68 5.16 2.07 12.69 13.36 7.23 2.48 93.47%
DY 0.88 0.00 0.00 3.35 2.13 0.00 0.00 -
P/NAPS 0.76 0.74 0.70 0.69 0.66 0.78 0.89 -9.98%

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