[ORIENT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -43.6%
YoY- -64.79%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,226,369 3,230,455 3,234,336 3,231,545 3,350,502 3,438,307 3,666,097 -8.17%
PBT 424,600 384,412 296,352 296,561 408,420 431,102 316,790 21.58%
Tax -89,221 -76,467 -47,372 -47,273 -83,913 -93,904 -94,442 -3.72%
NP 335,379 307,945 248,980 249,288 324,507 337,198 222,348 31.55%
-
NP to SH 251,528 143,894 94,991 88,819 157,481 271,865 185,082 22.71%
-
Tax Rate 21.01% 19.89% 15.99% 15.94% 20.55% 21.78% 29.81% -
Total Cost 2,890,990 2,922,510 2,985,356 2,982,257 3,025,995 3,101,109 3,443,749 -11.01%
-
Net Worth 4,978,320 5,808,087 3,907,631 4,610,082 3,618,983 3,618,018 3,618,504 23.72%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 47,656 47,656 44,459 51,689 51,689 51,689 57,537 -11.81%
Div Payout % 18.95% 33.12% 46.80% 58.20% 32.82% 19.01% 31.09% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 4,978,320 5,808,087 3,907,631 4,610,082 3,618,983 3,618,018 3,618,504 23.72%
NOSH 738,469 968,014 620,534 620,109 516,997 516,859 516,929 26.87%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.39% 9.53% 7.70% 7.71% 9.69% 9.81% 6.06% -
ROE 5.05% 2.48% 2.43% 1.93% 4.35% 7.51% 5.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 436.90 333.72 521.22 521.12 648.07 665.23 709.21 -27.62%
EPS 34.06 14.86 15.31 14.32 30.46 52.60 35.80 -3.26%
DPS 6.45 4.92 7.16 8.34 10.00 10.00 11.13 -30.51%
NAPS 6.7414 6.00 6.2972 7.4343 7.00 7.00 7.00 -2.48%
Adjusted Per Share Value based on latest NOSH - 620,109
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 520.05 520.71 521.34 520.89 540.06 554.21 590.93 -8.17%
EPS 40.54 23.19 15.31 14.32 25.38 43.82 29.83 22.71%
DPS 7.68 7.68 7.17 8.33 8.33 8.33 9.27 -11.79%
NAPS 8.0245 9.3619 6.2986 7.4309 5.8334 5.8318 5.8326 23.72%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.33 5.59 5.25 6.18 6.14 5.70 5.50 -
P/RPS 1.22 1.68 1.01 1.19 0.95 0.86 0.78 34.78%
P/EPS 15.65 37.61 34.30 43.15 20.16 10.84 15.36 1.25%
EY 6.39 2.66 2.92 2.32 4.96 9.23 6.51 -1.23%
DY 1.21 0.88 1.36 1.35 1.63 1.75 2.02 -28.96%
P/NAPS 0.79 0.93 0.83 0.83 0.88 0.81 0.79 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 -
Price 5.19 5.14 5.40 5.15 5.83 5.60 5.68 -
P/RPS 1.19 1.54 1.04 0.99 0.90 0.84 0.80 30.33%
P/EPS 15.24 34.58 35.28 35.96 19.14 10.65 15.86 -2.62%
EY 6.56 2.89 2.83 2.78 5.22 9.39 6.30 2.73%
DY 1.24 0.96 1.33 1.62 1.72 1.79 1.96 -26.32%
P/NAPS 0.77 0.86 0.86 0.69 0.83 0.80 0.81 -3.32%

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