[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 93.96%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,385,401 1,582,788 802,113 3,438,307 2,589,372 1,789,550 889,918 92.84%
PBT 206,244 118,995 71,219 431,102 340,994 253,536 93,901 68.88%
Tax -44,551 -26,021 -16,240 -93,904 -91,083 -72,652 -26,231 42.30%
NP 161,693 92,974 54,979 337,198 249,911 180,884 67,670 78.63%
-
NP to SH 124,847 66,827 44,255 380,202 196,025 144,177 52,943 77.07%
-
Tax Rate 21.60% 21.87% 22.80% 21.78% 26.71% 28.66% 27.93% -
Total Cost 2,223,708 1,489,814 747,134 3,101,109 2,339,461 1,608,666 822,248 93.99%
-
Net Worth 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 3,638,590 4.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 18,615 - - 51,692 25,847 - - -
Div Payout % 14.91% - - 13.60% 13.19% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 3,638,590 4.86%
NOSH 620,511 620,492 516,997 516,920 516,943 516,948 517,021 12.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.78% 5.87% 6.85% 9.81% 9.65% 10.11% 7.60% -
ROE 3.20% 1.45% 1.15% 11.64% 5.08% 3.80% 1.46% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 384.42 255.09 155.15 665.15 500.90 346.18 172.12 70.78%
EPS 20.12 10.77 8.56 43.63 37.92 27.89 10.24 56.80%
DPS 3.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 6.2972 7.4343 7.452 6.3164 7.4704 7.3313 7.0376 -7.13%
Adjusted Per Share Value based on latest NOSH - 516,859
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 384.50 255.13 129.29 554.21 417.38 288.45 143.44 92.85%
EPS 20.12 10.77 7.13 61.28 31.60 23.24 8.53 77.10%
DPS 3.00 0.00 0.00 8.33 4.17 0.00 0.00 -
NAPS 6.2984 7.4355 6.21 5.2629 6.2247 6.1089 5.865 4.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.25 6.18 6.14 5.70 5.50 5.45 4.34 -
P/RPS 1.37 2.42 3.96 0.86 1.10 1.57 2.52 -33.36%
P/EPS 26.09 57.38 71.73 7.75 14.50 19.54 42.38 -27.61%
EY 3.83 1.74 1.39 12.90 6.89 5.12 2.36 38.05%
DY 0.57 0.00 0.00 1.75 0.91 0.00 0.00 -
P/NAPS 0.83 0.83 0.82 0.90 0.74 0.74 0.62 21.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 27/08/09 28/05/09 -
Price 5.40 5.15 5.83 5.60 5.68 5.40 4.94 -
P/RPS 1.40 2.02 3.76 0.84 1.13 1.56 2.87 -38.00%
P/EPS 26.84 47.82 68.11 7.61 14.98 19.36 48.24 -32.32%
EY 3.73 2.09 1.47 13.13 6.68 5.16 2.07 48.02%
DY 0.56 0.00 0.00 1.79 0.88 0.00 0.00 -
P/NAPS 0.86 0.69 0.78 0.89 0.76 0.74 0.70 14.69%

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