[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -88.36%
YoY- -16.41%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,230,455 2,385,401 1,582,788 802,113 3,438,307 2,589,372 1,789,550 48.09%
PBT 384,412 206,244 118,995 71,219 431,102 340,994 253,536 31.87%
Tax -76,467 -44,551 -26,021 -16,240 -93,904 -91,083 -72,652 3.46%
NP 307,945 161,693 92,974 54,979 337,198 249,911 180,884 42.43%
-
NP to SH 249,590 124,847 66,827 44,255 380,202 196,025 144,177 44.03%
-
Tax Rate 19.89% 21.60% 21.87% 22.80% 21.78% 26.71% 28.66% -
Total Cost 2,922,510 2,223,708 1,489,814 747,134 3,101,109 2,339,461 1,608,666 48.72%
-
Net Worth 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 -8.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 45,218 18,615 - - 51,692 25,847 - -
Div Payout % 18.12% 14.91% - - 13.60% 13.19% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 3,789,906 -8.03%
NOSH 502,433 620,511 620,492 516,997 516,920 516,943 516,948 -1.87%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.53% 6.78% 5.87% 6.85% 9.81% 9.65% 10.11% -
ROE 7.47% 3.20% 1.45% 1.15% 11.64% 5.08% 3.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 642.96 384.42 255.09 155.15 665.15 500.90 346.18 50.92%
EPS 40.23 20.12 10.77 8.56 43.63 37.92 27.89 27.57%
DPS 9.00 3.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 6.6497 6.2972 7.4343 7.452 6.3164 7.4704 7.3313 -6.28%
Adjusted Per Share Value based on latest NOSH - 516,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 520.71 384.50 255.13 129.29 554.21 417.38 288.45 48.09%
EPS 40.23 20.12 10.77 7.13 61.28 31.60 23.24 44.02%
DPS 7.29 3.00 0.00 0.00 8.33 4.17 0.00 -
NAPS 5.3853 6.2984 7.4355 6.21 5.2629 6.2247 6.1089 -8.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.59 5.25 6.18 6.14 5.70 5.50 5.45 -
P/RPS 0.87 1.37 2.42 3.96 0.86 1.10 1.57 -32.46%
P/EPS 11.25 26.09 57.38 71.73 7.75 14.50 19.54 -30.72%
EY 8.89 3.83 1.74 1.39 12.90 6.89 5.12 44.31%
DY 1.61 0.57 0.00 0.00 1.75 0.91 0.00 -
P/NAPS 0.84 0.83 0.83 0.82 0.90 0.74 0.74 8.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 27/08/09 -
Price 5.14 5.40 5.15 5.83 5.60 5.68 5.40 -
P/RPS 0.80 1.40 2.02 3.76 0.84 1.13 1.56 -35.85%
P/EPS 10.35 26.84 47.82 68.11 7.61 14.98 19.36 -34.05%
EY 9.66 3.73 2.09 1.47 13.13 6.68 5.16 51.72%
DY 1.75 0.56 0.00 0.00 1.79 0.88 0.00 -
P/NAPS 0.77 0.86 0.69 0.78 0.89 0.76 0.74 2.67%

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