[ORIENT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.27%
YoY- 793.05%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 802,613 780,675 802,113 848,935 799,822 899,632 889,918 -6.64%
PBT 87,249 47,776 71,219 90,108 87,458 159,635 93,901 -4.77%
Tax -18,530 -9,781 -16,240 -2,821 -18,431 -46,421 -26,231 -20.66%
NP 68,719 37,995 54,979 87,287 69,027 113,214 67,670 1.02%
-
NP to SH 58,020 22,572 44,255 75,840 51,848 91,234 52,943 6.28%
-
Tax Rate 21.24% 20.47% 22.80% 3.13% 21.07% 29.08% 27.93% -
Total Cost 733,894 742,680 747,134 761,648 730,795 786,418 822,248 -7.29%
-
Net Worth 3,907,631 4,610,082 3,852,666 3,618,018 3,861,668 3,789,596 3,638,590 4.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 18,616 - - 25,842 25,846 - - -
Div Payout % 32.09% - - 34.08% 49.85% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,907,631 4,610,082 3,852,666 3,618,018 3,861,668 3,789,596 3,638,590 4.86%
NOSH 620,534 620,109 516,997 516,859 516,929 516,906 517,021 12.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.56% 4.87% 6.85% 10.28% 8.63% 12.58% 7.60% -
ROE 1.48% 0.49% 1.15% 2.10% 1.34% 2.41% 1.46% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 129.34 125.89 155.15 164.25 154.73 174.04 172.12 -17.33%
EPS 9.35 3.64 8.56 12.03 10.03 17.65 10.24 -5.87%
DPS 3.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 6.2972 7.4343 7.452 7.00 7.4704 7.3313 7.0376 -7.13%
Adjusted Per Share Value based on latest NOSH - 516,859
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 129.37 125.84 129.29 136.84 128.92 145.01 143.44 -6.64%
EPS 9.35 3.64 7.13 12.22 8.36 14.71 8.53 6.30%
DPS 3.00 0.00 0.00 4.17 4.17 0.00 0.00 -
NAPS 6.2986 7.4309 6.21 5.8318 6.2246 6.1084 5.865 4.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.25 6.18 6.14 5.70 5.50 5.45 4.34 -
P/RPS 4.06 4.91 3.96 3.47 3.55 3.13 2.52 37.39%
P/EPS 56.15 169.78 71.73 38.85 54.84 30.88 42.38 20.61%
EY 1.78 0.59 1.39 2.57 1.82 3.24 2.36 -17.12%
DY 0.57 0.00 0.00 0.88 0.91 0.00 0.00 -
P/NAPS 0.83 0.83 0.82 0.81 0.74 0.74 0.62 21.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 27/08/09 28/05/09 -
Price 5.40 5.15 5.83 5.60 5.68 5.40 4.94 -
P/RPS 4.17 4.09 3.76 3.41 3.67 3.10 2.87 28.25%
P/EPS 57.75 141.48 68.11 38.16 56.63 30.59 48.24 12.73%
EY 1.73 0.71 1.47 2.62 1.77 3.27 2.07 -11.26%
DY 0.56 0.00 0.00 0.89 0.88 0.00 0.00 -
P/NAPS 0.86 0.69 0.78 0.80 0.76 0.74 0.70 14.69%

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