[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
12-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -81.39%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,510,896 3,251,415 2,054,700 1,005,932 3,959,654 3,009,264 2,015,150 70.87%
PBT 510,066 386,092 226,558 88,684 435,316 332,151 192,328 91.25%
Tax -120,430 -91,658 -56,624 -23,527 -101,234 -61,356 -50,319 78.63%
NP 389,636 294,434 169,934 65,157 334,082 270,795 142,009 95.62%
-
NP to SH 323,925 246,049 141,443 56,807 305,251 270,795 116,733 97.10%
-
Tax Rate 23.61% 23.74% 24.99% 26.53% 23.26% 18.47% 26.16% -
Total Cost 4,121,260 2,956,981 1,884,766 940,775 3,625,572 2,738,469 1,873,141 68.92%
-
Net Worth 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 3,463,349 2,879,913 10.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 118,898 51,701 - - 118,901 58,386 - -
Div Payout % 36.71% 21.01% - - 38.95% 21.56% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 3,463,349 2,879,913 10.06%
NOSH 516,948 517,018 516,970 516,897 516,962 583,861 516,975 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.64% 9.06% 8.27% 6.48% 8.44% 9.00% 7.05% -
ROE 9.74% 7.50% 4.46% 1.83% 9.94% 7.82% 4.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 872.60 628.88 397.45 194.61 765.95 515.41 389.80 70.87%
EPS 62.65 47.59 27.36 10.99 59.05 46.38 22.58 97.08%
DPS 23.00 10.00 0.00 0.00 23.00 10.00 0.00 -
NAPS 6.4358 6.3416 6.1281 6.013 5.9395 5.9318 5.5707 10.07%
Adjusted Per Share Value based on latest NOSH - 516,897
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 727.10 524.09 331.19 162.14 638.25 485.06 324.82 70.86%
EPS 52.21 39.66 22.80 9.16 49.20 43.65 18.82 97.06%
DPS 19.16 8.33 0.00 0.00 19.17 9.41 0.00 -
NAPS 5.3627 5.2849 5.1065 5.0099 4.9493 5.5825 4.6421 10.06%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.60 6.90 5.75 4.98 4.46 3.92 3.86 -
P/RPS 0.76 1.10 1.45 2.56 0.58 0.76 0.99 -16.11%
P/EPS 10.53 14.50 21.02 45.31 7.55 8.45 17.09 -27.52%
EY 9.49 6.90 4.76 2.21 13.24 11.83 5.85 37.94%
DY 3.48 1.45 0.00 0.00 5.16 2.55 0.00 -
P/NAPS 1.03 1.09 0.94 0.83 0.75 0.66 0.69 30.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 12/06/07 14/03/07 29/11/06 28/08/06 -
Price 6.00 6.60 6.20 5.50 4.66 4.52 4.02 -
P/RPS 0.69 1.05 1.56 2.83 0.61 0.88 1.03 -23.38%
P/EPS 9.58 13.87 22.66 50.05 7.89 9.75 17.80 -33.75%
EY 10.44 7.21 4.41 2.00 12.67 10.26 5.62 50.94%
DY 3.83 1.52 0.00 0.00 4.94 2.21 0.00 -
P/NAPS 0.93 1.04 1.01 0.91 0.78 0.76 0.72 18.54%

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