[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 50.31%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,063,101 1,322,222 614,994 3,108,998 2,413,681 1,648,598 798,027 88.04%
PBT 259,965 173,985 105,011 461,055 316,080 254,700 111,407 75.65%
Tax -53,178 -35,404 -20,939 -91,808 -68,889 -49,562 -28,994 49.67%
NP 206,787 138,581 84,072 369,247 247,191 205,138 82,413 84.34%
-
NP to SH 159,896 105,151 52,973 270,156 179,731 150,341 55,016 103.26%
-
Tax Rate 20.46% 20.35% 19.94% 19.91% 21.79% 19.46% 26.03% -
Total Cost 1,856,314 1,183,641 530,922 2,739,751 2,166,490 1,443,460 715,614 88.46%
-
Net Worth 4,523,623 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 -6.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 18,609 - - - -
Div Payout % - - - 6.89% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 4,523,623 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 -6.16%
NOSH 620,473 620,359 620,292 620,303 620,403 620,474 738,469 -10.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.02% 10.48% 13.67% 11.88% 10.24% 12.44% 10.33% -
ROE 3.53% 2.32% 1.19% 6.14% 4.15% 3.50% 1.11% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 332.50 213.14 99.15 501.21 389.05 265.70 108.06 111.11%
EPS 25.77 16.95 8.54 43.55 28.97 24.23 7.45 128.20%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 7.2906 7.2992 7.1535 7.0902 6.9848 6.9235 6.7414 5.34%
Adjusted Per Share Value based on latest NOSH - 620,490
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 332.55 213.13 99.13 501.13 389.06 265.73 128.63 88.04%
EPS 25.77 16.95 8.54 43.55 28.97 24.23 8.87 103.21%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 7.2915 7.2988 7.1523 7.0892 6.9849 6.9244 8.0245 -6.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.70 6.70 6.38 5.36 4.49 5.17 5.33 -
P/RPS 2.32 3.14 6.43 1.07 1.15 1.95 4.93 -39.41%
P/EPS 29.88 39.53 74.71 12.31 15.50 21.34 71.54 -44.03%
EY 3.35 2.53 1.34 8.13 6.45 4.69 1.40 78.61%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.06 0.92 0.89 0.76 0.64 0.75 0.79 21.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 24/05/12 23/02/12 18/11/11 25/08/11 31/05/11 -
Price 7.93 7.90 6.17 6.34 4.32 4.70 5.19 -
P/RPS 2.38 3.71 6.22 1.26 1.11 1.77 4.80 -37.27%
P/EPS 30.77 46.61 72.25 14.56 14.91 19.40 69.66 -41.91%
EY 3.25 2.15 1.38 6.87 6.71 5.16 1.44 71.80%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 1.09 1.08 0.86 0.89 0.62 0.68 0.77 25.99%

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