[ORIENT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 36.16%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,644,444 3,297,196 3,165,576 3,579,100 5,516,652 4,109,400 4,030,300 -6.77%
PBT 347,970 509,400 237,990 507,072 652,964 453,116 384,656 -1.65%
Tax -70,808 -99,124 -52,042 -145,304 -151,164 -113,248 -100,638 -5.68%
NP 277,162 410,276 185,948 361,768 501,800 339,868 284,018 -0.40%
-
NP to SH 210,302 300,682 133,654 288,354 411,164 282,886 233,466 -1.72%
-
Tax Rate 20.35% 19.46% 21.87% 28.66% 23.15% 24.99% 26.16% -
Total Cost 2,367,282 2,886,920 2,979,628 3,217,332 5,014,852 3,769,532 3,746,282 -7.35%
-
Net Worth 4,528,130 4,295,856 4,612,924 3,789,906 3,626,503 3,168,043 2,879,913 7.82%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,528,130 4,295,856 4,612,924 3,789,906 3,626,503 3,168,043 2,879,913 7.82%
NOSH 620,359 620,474 620,492 516,948 516,927 516,970 516,975 3.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.48% 12.44% 5.87% 10.11% 9.10% 8.27% 7.05% -
ROE 4.64% 7.00% 2.90% 7.61% 11.34% 8.93% 8.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 426.28 531.40 510.17 692.35 1,067.20 794.90 779.59 -9.56%
EPS 33.90 48.46 21.54 55.78 79.54 54.72 45.16 -4.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2992 6.9235 7.4343 7.3313 7.0155 6.1281 5.5707 4.60%
Adjusted Per Share Value based on latest NOSH - 516,906
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 426.25 531.47 510.25 576.91 889.22 662.39 649.64 -6.77%
EPS 33.90 48.47 21.54 46.48 66.27 45.60 37.63 -1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2988 6.9244 7.4355 6.1089 5.8455 5.1065 4.6421 7.82%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.70 5.17 6.18 5.45 5.75 5.75 3.86 -
P/RPS 1.57 0.97 1.21 0.79 0.54 0.72 0.50 20.98%
P/EPS 19.76 10.67 28.69 9.77 7.23 10.51 8.55 14.96%
EY 5.06 9.37 3.49 10.23 13.83 9.52 11.70 -13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.75 0.83 0.74 0.82 0.94 0.69 4.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 30/08/10 27/08/09 28/08/08 28/08/07 28/08/06 -
Price 7.90 4.70 5.15 5.40 5.50 6.20 4.02 -
P/RPS 1.85 0.88 1.01 0.78 0.52 0.78 0.52 23.53%
P/EPS 23.30 9.70 23.91 9.68 6.91 11.33 8.90 17.38%
EY 4.29 10.31 4.18 10.33 14.46 8.83 11.23 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.68 0.69 0.74 0.78 1.01 0.72 6.98%

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