[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.96%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,108,998 2,413,681 1,648,598 798,027 3,230,455 2,385,401 1,582,788 56.65%
PBT 461,055 316,080 254,700 111,407 384,412 206,244 118,995 146.08%
Tax -91,808 -68,889 -49,562 -28,994 -76,467 -44,551 -26,021 131.22%
NP 369,247 247,191 205,138 82,413 307,945 161,693 92,974 150.15%
-
NP to SH 270,156 179,731 150,341 55,016 249,590 124,847 66,827 153.12%
-
Tax Rate 19.91% 21.79% 19.46% 26.03% 19.89% 21.60% 21.87% -
Total Cost 2,739,751 2,166,490 1,443,460 715,614 2,922,510 2,223,708 1,489,814 49.93%
-
Net Worth 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 3,907,487 4,612,924 -3.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,609 - - - 45,218 18,615 - -
Div Payout % 6.89% - - - 18.12% 14.91% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 3,907,487 4,612,924 -3.12%
NOSH 620,303 620,403 620,474 738,469 502,433 620,511 620,492 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.88% 10.24% 12.44% 10.33% 9.53% 6.78% 5.87% -
ROE 6.14% 4.15% 3.50% 1.11% 7.47% 3.20% 1.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 501.21 389.05 265.70 108.06 642.96 384.42 255.09 56.68%
EPS 43.55 28.97 24.23 7.45 40.23 20.12 10.77 153.16%
DPS 3.00 0.00 0.00 0.00 9.00 3.00 0.00 -
NAPS 7.0902 6.9848 6.9235 6.7414 6.6497 6.2972 7.4343 -3.10%
Adjusted Per Share Value based on latest NOSH - 738,469
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 501.13 389.06 265.73 128.63 520.71 384.50 255.13 56.64%
EPS 43.55 28.97 24.23 8.87 40.23 20.12 10.77 153.16%
DPS 3.00 0.00 0.00 0.00 7.29 3.00 0.00 -
NAPS 7.0892 6.9849 6.9244 8.0245 5.3853 6.2984 7.4355 -3.12%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.36 4.49 5.17 5.33 5.59 5.25 6.18 -
P/RPS 1.07 1.15 1.95 4.93 0.87 1.37 2.42 -41.87%
P/EPS 12.31 15.50 21.34 71.54 11.25 26.09 57.38 -64.06%
EY 8.13 6.45 4.69 1.40 8.89 3.83 1.74 178.70%
DY 0.56 0.00 0.00 0.00 1.61 0.57 0.00 -
P/NAPS 0.76 0.64 0.75 0.79 0.84 0.83 0.83 -5.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 18/11/11 25/08/11 31/05/11 24/02/11 30/11/10 30/08/10 -
Price 6.34 4.32 4.70 5.19 5.14 5.40 5.15 -
P/RPS 1.26 1.11 1.77 4.80 0.80 1.40 2.02 -26.93%
P/EPS 14.56 14.91 19.40 69.66 10.35 26.84 47.82 -54.64%
EY 6.87 6.71 5.16 1.44 9.66 3.73 2.09 120.59%
DY 0.47 0.00 0.00 0.00 1.75 0.56 0.00 -
P/NAPS 0.89 0.62 0.68 0.77 0.77 0.86 0.69 18.43%

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