[ORIENT] YoY Annualized 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- -53.44%
YoY- -16.41%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,533,820 2,459,976 3,192,108 3,208,452 3,559,672 5,096,884 4,023,728 -7.41%
PBT 418,152 420,044 445,628 284,876 375,604 530,888 354,736 2.77%
Tax -92,572 -83,756 -115,976 -64,960 -104,924 -140,388 -94,108 -0.27%
NP 325,580 336,288 329,652 219,916 270,680 390,500 260,628 3.77%
-
NP to SH 218,984 211,892 220,064 177,020 211,772 302,604 227,228 -0.61%
-
Tax Rate 22.14% 19.94% 26.03% 22.80% 27.93% 26.44% 26.53% -
Total Cost 2,208,240 2,123,688 2,862,456 2,988,536 3,288,992 4,706,384 3,763,100 -8.49%
-
Net Worth 4,654,217 4,437,264 4,978,320 3,852,666 3,638,590 3,410,086 3,108,102 6.95%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,654,217 4,437,264 4,978,320 3,852,666 3,638,590 3,410,086 3,108,102 6.95%
NOSH 620,702 620,292 738,469 516,997 517,021 517,095 516,897 3.09%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.85% 13.67% 10.33% 6.85% 7.60% 7.66% 6.48% -
ROE 4.71% 4.78% 4.42% 4.59% 5.82% 8.87% 7.31% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 408.22 396.58 432.26 620.59 688.50 985.68 778.44 -10.19%
EPS 35.28 34.16 29.80 34.24 40.96 58.52 43.96 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4983 7.1535 6.7414 7.452 7.0376 6.5947 6.013 3.74%
Adjusted Per Share Value based on latest NOSH - 516,997
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 408.42 396.52 514.53 517.16 573.78 821.56 648.58 -7.41%
EPS 35.30 34.15 35.47 28.53 34.14 48.78 36.63 -0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.502 7.1523 8.0245 6.21 5.865 5.4967 5.0099 6.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 9.73 6.38 5.33 6.14 4.34 5.70 4.98 -
P/RPS 2.38 1.61 1.23 0.99 0.63 0.58 0.64 24.44%
P/EPS 27.58 18.68 17.89 17.93 10.60 9.74 11.33 15.96%
EY 3.63 5.35 5.59 5.58 9.44 10.27 8.83 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.89 0.79 0.82 0.62 0.86 0.83 7.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 31/05/11 27/05/10 28/05/09 28/05/08 12/06/07 -
Price 10.32 6.17 5.19 5.83 4.94 5.90 5.50 -
P/RPS 2.53 1.56 1.20 0.94 0.72 0.60 0.71 23.56%
P/EPS 29.25 18.06 17.42 17.03 12.06 10.08 12.51 15.19%
EY 3.42 5.54 5.74 5.87 8.29 9.92 7.99 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.86 0.77 0.78 0.70 0.89 0.91 7.17%

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