[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.12%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,438,307 2,589,372 1,789,550 889,918 5,131,793 4,055,068 2,758,326 15.77%
PBT 431,102 340,994 253,536 93,901 477,509 501,713 326,482 20.29%
Tax -93,904 -91,083 -72,652 -26,231 -115,477 -112,118 -75,582 15.52%
NP 337,198 249,911 180,884 67,670 362,032 389,595 250,900 21.71%
-
NP to SH 380,202 196,025 144,177 52,943 313,657 324,600 205,582 50.49%
-
Tax Rate 21.78% 26.71% 28.66% 27.93% 24.18% 22.35% 23.15% -
Total Cost 3,101,109 2,339,461 1,608,666 822,248 4,769,761 3,665,473 2,507,426 15.17%
-
Net Worth 3,265,079 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 -6.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 51,692 25,847 - - 82,720 51,696 - -
Div Payout % 13.60% 13.19% - - 26.37% 15.93% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,265,079 3,861,775 3,789,906 3,638,590 3,581,134 3,683,400 3,626,503 -6.74%
NOSH 516,920 516,943 516,948 517,021 517,004 516,961 516,927 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.81% 9.65% 10.11% 7.60% 7.05% 9.61% 9.10% -
ROE 11.64% 5.08% 3.80% 1.46% 8.76% 8.81% 5.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 665.15 500.90 346.18 172.12 992.60 784.40 533.60 15.77%
EPS 43.63 37.92 27.89 10.24 60.67 62.79 39.77 6.35%
DPS 10.00 5.00 0.00 0.00 16.00 10.00 0.00 -
NAPS 6.3164 7.4704 7.3313 7.0376 6.9267 7.1251 7.0155 -6.74%
Adjusted Per Share Value based on latest NOSH - 517,021
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 554.21 417.38 288.45 143.44 827.18 653.63 444.61 15.77%
EPS 61.28 31.60 23.24 8.53 50.56 52.32 33.14 50.48%
DPS 8.33 4.17 0.00 0.00 13.33 8.33 0.00 -
NAPS 5.2629 6.2247 6.1089 5.865 5.7724 5.9372 5.8455 -6.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.70 5.50 5.45 4.34 4.94 5.40 5.75 -
P/RPS 0.86 1.10 1.57 2.52 0.50 0.69 1.08 -14.05%
P/EPS 7.75 14.50 19.54 42.38 8.14 8.60 14.46 -33.94%
EY 12.90 6.89 5.12 2.36 12.28 11.63 6.92 51.29%
DY 1.75 0.91 0.00 0.00 3.24 1.85 0.00 -
P/NAPS 0.90 0.74 0.74 0.62 0.71 0.76 0.82 6.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 28/05/09 24/02/09 27/11/08 28/08/08 -
Price 5.60 5.68 5.40 4.94 4.78 4.70 5.50 -
P/RPS 0.84 1.13 1.56 2.87 0.48 0.60 1.03 -12.67%
P/EPS 7.61 14.98 19.36 48.24 7.88 7.49 13.83 -32.77%
EY 13.13 6.68 5.16 2.07 12.69 13.36 7.23 48.68%
DY 1.79 0.88 0.00 0.00 3.35 2.13 0.00 -
P/NAPS 0.89 0.76 0.74 0.70 0.69 0.66 0.78 9.16%

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