[ORIENT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -41.65%
YoY- -16.41%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 845,054 802,613 780,675 802,113 848,935 799,822 899,632 -4.07%
PBT 178,168 87,249 47,776 71,219 90,108 87,458 159,635 7.57%
Tax -31,916 -18,530 -9,781 -16,240 -2,821 -18,431 -46,421 -22.04%
NP 146,252 68,719 37,995 54,979 87,287 69,027 113,214 18.55%
-
NP to SH 124,743 58,020 22,572 44,255 75,840 51,848 91,234 23.11%
-
Tax Rate 17.91% 21.24% 20.47% 22.80% 3.13% 21.07% 29.08% -
Total Cost 698,802 733,894 742,680 747,134 761,648 730,795 786,418 -7.55%
-
Net Worth 5,808,087 3,907,631 4,610,082 3,852,666 3,618,018 3,861,668 3,789,596 32.82%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 29,040 18,616 - - 25,842 25,846 - -
Div Payout % 23.28% 32.09% - - 34.08% 49.85% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,808,087 3,907,631 4,610,082 3,852,666 3,618,018 3,861,668 3,789,596 32.82%
NOSH 968,014 620,534 620,109 516,997 516,859 516,929 516,906 51.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.31% 8.56% 4.87% 6.85% 10.28% 8.63% 12.58% -
ROE 2.15% 1.48% 0.49% 1.15% 2.10% 1.34% 2.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 87.30 129.34 125.89 155.15 164.25 154.73 174.04 -36.78%
EPS 20.11 9.35 3.64 8.56 12.03 10.03 17.65 9.06%
DPS 3.00 3.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 6.00 6.2972 7.4343 7.452 7.00 7.4704 7.3313 -12.47%
Adjusted Per Share Value based on latest NOSH - 516,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 136.21 129.37 125.84 129.29 136.84 128.92 145.01 -4.07%
EPS 20.11 9.35 3.64 7.13 12.22 8.36 14.71 23.10%
DPS 4.68 3.00 0.00 0.00 4.17 4.17 0.00 -
NAPS 9.3619 6.2986 7.4309 6.21 5.8318 6.2246 6.1084 32.82%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.59 5.25 6.18 6.14 5.70 5.50 5.45 -
P/RPS 6.40 4.06 4.91 3.96 3.47 3.55 3.13 60.88%
P/EPS 43.38 56.15 169.78 71.73 38.85 54.84 30.88 25.35%
EY 2.31 1.78 0.59 1.39 2.57 1.82 3.24 -20.14%
DY 0.54 0.57 0.00 0.00 0.88 0.91 0.00 -
P/NAPS 0.93 0.83 0.83 0.82 0.81 0.74 0.74 16.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 27/08/09 -
Price 5.14 5.40 5.15 5.83 5.60 5.68 5.40 -
P/RPS 5.89 4.17 4.09 3.76 3.41 3.67 3.10 53.22%
P/EPS 39.89 57.75 141.48 68.11 38.16 56.63 30.59 19.30%
EY 2.51 1.73 0.71 1.47 2.62 1.77 3.27 -16.12%
DY 0.58 0.56 0.00 0.00 0.89 0.88 0.00 -
P/NAPS 0.86 0.86 0.69 0.78 0.80 0.76 0.74 10.50%

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