[ORIENT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 583.81%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 848,935 799,822 899,632 889,918 1,076,725 1,296,742 1,484,105 -31.02%
PBT 90,108 87,458 159,635 93,901 -24,204 175,231 193,760 -39.89%
Tax -2,821 -18,431 -46,421 -26,231 -3,359 -36,536 -40,485 -82.98%
NP 87,287 69,027 113,214 67,670 -27,563 138,695 153,275 -31.22%
-
NP to SH 75,840 51,848 91,234 52,943 -10,943 119,018 129,931 -30.08%
-
Tax Rate 3.13% 21.07% 29.08% 27.93% - 20.85% 20.89% -
Total Cost 761,648 730,795 786,418 822,248 1,104,288 1,158,047 1,330,830 -30.99%
-
Net Worth 3,618,018 3,861,668 3,789,596 3,638,590 3,669,754 3,683,819 3,627,262 -0.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 25,842 25,846 - - 31,690 51,701 - -
Div Payout % 34.08% 49.85% - - 0.00% 43.44% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,618,018 3,861,668 3,789,596 3,638,590 3,669,754 3,683,819 3,627,262 -0.16%
NOSH 516,859 516,929 516,906 517,021 528,181 517,019 517,035 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.28% 8.63% 12.58% 7.60% -2.56% 10.70% 10.33% -
ROE 2.10% 1.34% 2.41% 1.46% -0.30% 3.23% 3.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 164.25 154.73 174.04 172.12 203.86 250.81 287.04 -31.00%
EPS 12.03 10.03 17.65 10.24 -2.12 23.02 25.13 -38.72%
DPS 5.00 5.00 0.00 0.00 6.00 10.00 0.00 -
NAPS 7.00 7.4704 7.3313 7.0376 6.9479 7.1251 7.0155 -0.14%
Adjusted Per Share Value based on latest NOSH - 517,021
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 136.84 128.92 145.01 143.44 173.56 209.02 239.22 -31.02%
EPS 12.22 8.36 14.71 8.53 -1.76 19.18 20.94 -30.09%
DPS 4.17 4.17 0.00 0.00 5.11 8.33 0.00 -
NAPS 5.8318 6.2246 6.1084 5.865 5.9152 5.9379 5.8467 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.70 5.50 5.45 4.34 4.94 5.40 5.75 -
P/RPS 3.47 3.55 3.13 2.52 2.42 2.15 2.00 44.24%
P/EPS 38.85 54.84 30.88 42.38 -238.44 23.46 22.88 42.19%
EY 2.57 1.82 3.24 2.36 -0.42 4.26 4.37 -29.73%
DY 0.88 0.91 0.00 0.00 1.21 1.85 0.00 -
P/NAPS 0.81 0.74 0.74 0.62 0.71 0.76 0.82 -0.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 28/05/09 24/02/09 27/11/08 28/08/08 -
Price 5.60 5.68 5.40 4.94 4.78 4.70 5.50 -
P/RPS 3.41 3.67 3.10 2.87 2.34 1.87 1.92 46.50%
P/EPS 38.16 56.63 30.59 48.24 -230.71 20.42 21.89 44.70%
EY 2.62 1.77 3.27 2.07 -0.43 4.90 4.57 -30.91%
DY 0.89 0.88 0.00 0.00 1.26 2.13 0.00 -
P/NAPS 0.80 0.76 0.74 0.70 0.69 0.66 0.78 1.69%

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