[ORIENT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.6%
YoY- -18.78%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,484,105 1,274,221 1,259,481 1,196,715 1,048,768 1,005,932 950,390 34.63%
PBT 193,760 132,722 123,974 159,534 137,874 88,684 103,165 52.28%
Tax -40,485 -35,097 -28,772 -35,034 -33,097 -23,527 -39,878 1.01%
NP 153,275 97,625 95,202 124,500 104,777 65,157 63,287 80.44%
-
NP to SH 129,931 75,651 77,876 104,606 84,636 56,807 65,494 57.95%
-
Tax Rate 20.89% 26.44% 23.21% 21.96% 24.01% 26.53% 38.65% -
Total Cost 1,330,830 1,176,596 1,164,279 1,072,215 943,991 940,775 887,103 31.08%
-
Net Worth 3,627,262 3,410,086 3,102,498 3,279,137 3,168,343 3,108,102 2,585,111 25.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 67,220 51,708 - - 67,212 -
Div Payout % - - 86.32% 49.43% - - 102.62% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,627,262 3,410,086 3,102,498 3,279,137 3,168,343 3,108,102 2,585,111 25.35%
NOSH 517,035 517,095 517,083 517,083 517,018 516,897 517,022 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.33% 7.66% 7.56% 10.40% 9.99% 6.48% 6.66% -
ROE 3.58% 2.22% 2.51% 3.19% 2.67% 1.83% 2.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 287.04 246.42 243.57 231.44 202.85 194.61 183.82 34.63%
EPS 25.13 14.63 15.06 20.23 16.37 10.99 12.67 57.92%
DPS 0.00 0.00 13.00 10.00 0.00 0.00 13.00 -
NAPS 7.0155 6.5947 6.00 6.3416 6.1281 6.013 5.00 25.35%
Adjusted Per Share Value based on latest NOSH - 517,083
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 239.22 205.39 203.01 192.90 169.05 162.14 153.19 34.63%
EPS 20.94 12.19 12.55 16.86 13.64 9.16 10.56 57.90%
DPS 0.00 0.00 10.84 8.33 0.00 0.00 10.83 -
NAPS 5.8467 5.4967 5.0009 5.2856 5.107 5.0099 4.1669 25.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.75 5.70 6.60 6.90 5.75 4.98 4.46 -
P/RPS 2.00 2.31 2.71 2.98 2.83 2.56 2.43 -12.18%
P/EPS 22.88 38.96 43.82 34.11 35.13 45.31 35.21 -24.99%
EY 4.37 2.57 2.28 2.93 2.85 2.21 2.84 33.31%
DY 0.00 0.00 1.97 1.45 0.00 0.00 2.91 -
P/NAPS 0.82 0.86 1.10 1.09 0.94 0.83 0.89 -5.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 27/02/08 28/11/07 28/08/07 12/06/07 14/03/07 -
Price 5.50 5.90 6.00 6.60 6.20 5.50 4.66 -
P/RPS 1.92 2.39 2.46 2.85 3.06 2.83 2.54 -17.03%
P/EPS 21.89 40.33 39.84 32.62 37.87 50.05 36.79 -29.28%
EY 4.57 2.48 2.51 3.07 2.64 2.00 2.72 41.37%
DY 0.00 0.00 2.17 1.52 0.00 0.00 2.79 -
P/NAPS 0.78 0.89 1.00 1.04 1.01 0.91 0.93 -11.07%

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