[ORIENT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -71.78%
YoY- -49.35%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 707,228 614,994 695,317 765,083 850,571 798,027 845,054 -11.20%
PBT 68,974 105,011 144,975 61,380 143,293 111,407 178,168 -46.91%
Tax -14,465 -20,939 -22,919 -19,327 -20,568 -28,994 -31,916 -41.02%
NP 54,509 84,072 122,056 42,053 122,725 82,413 146,252 -48.24%
-
NP to SH 52,178 52,973 90,425 29,390 104,148 55,016 124,743 -44.09%
-
Tax Rate 20.97% 19.94% 15.81% 31.49% 14.35% 26.03% 17.91% -
Total Cost 652,719 530,922 573,261 723,030 727,846 715,614 698,802 -4.45%
-
Net Worth 4,528,628 4,437,264 4,343,433 4,330,870 4,294,631 4,978,320 5,808,087 -15.29%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 18,614 - - - 29,040 -
Div Payout % - - 20.59% - - - 23.28% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,528,628 4,437,264 4,343,433 4,330,870 4,294,631 4,978,320 5,808,087 -15.29%
NOSH 620,428 620,292 620,490 620,042 620,297 738,469 968,014 -25.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.71% 13.67% 17.55% 5.50% 14.43% 10.33% 17.31% -
ROE 1.15% 1.19% 2.08% 0.68% 2.43% 1.11% 2.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 113.99 99.15 112.06 123.39 137.12 108.06 87.30 19.48%
EPS 8.41 8.54 14.58 4.74 16.79 7.45 20.11 -44.10%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 7.2992 7.1535 7.00 6.9848 6.9235 6.7414 6.00 13.97%
Adjusted Per Share Value based on latest NOSH - 620,042
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 114.00 99.13 112.08 123.32 137.10 128.63 136.21 -11.19%
EPS 8.41 8.54 14.58 4.74 16.79 8.87 20.11 -44.10%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.68 -
NAPS 7.2996 7.1523 7.0011 6.9809 6.9224 8.0245 9.3619 -15.29%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 6.70 6.38 5.36 4.49 5.17 5.33 5.59 -
P/RPS 5.88 6.43 4.78 3.64 3.77 4.93 6.40 -5.49%
P/EPS 79.67 74.71 36.78 94.73 30.79 71.54 43.38 50.02%
EY 1.26 1.34 2.72 1.06 3.25 1.40 2.31 -33.26%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.54 -
P/NAPS 0.92 0.89 0.77 0.64 0.75 0.79 0.93 -0.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 23/02/12 18/11/11 25/08/11 31/05/11 24/02/11 -
Price 7.90 6.17 6.34 4.32 4.70 5.19 5.14 -
P/RPS 6.93 6.22 5.66 3.50 3.43 4.80 5.89 11.46%
P/EPS 93.94 72.25 43.50 91.14 27.99 69.66 39.89 77.09%
EY 1.06 1.38 2.30 1.10 3.57 1.44 2.51 -43.74%
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.58 -
P/NAPS 1.08 0.86 0.91 0.62 0.68 0.77 0.86 16.41%

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