[ORIENT] YoY Cumulative 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- 172.32%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,322,222 1,648,598 1,582,788 1,789,550 2,758,326 2,054,700 2,015,150 -6.77%
PBT 173,985 254,700 118,995 253,536 326,482 226,558 192,328 -1.65%
Tax -35,404 -49,562 -26,021 -72,652 -75,582 -56,624 -50,319 -5.68%
NP 138,581 205,138 92,974 180,884 250,900 169,934 142,009 -0.40%
-
NP to SH 105,151 150,341 66,827 144,177 205,582 141,443 116,733 -1.72%
-
Tax Rate 20.35% 19.46% 21.87% 28.66% 23.15% 24.99% 26.16% -
Total Cost 1,183,641 1,443,460 1,489,814 1,608,666 2,507,426 1,884,766 1,873,141 -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 2.32% 3.50% 1.45% 3.80% 5.67% 4.46% 4.05% -
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 213.14 265.70 255.09 346.18 533.60 397.45 389.80 -9.56%
EPS 16.95 24.23 10.77 27.89 39.77 27.36 22.58 -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 213.13 265.73 255.13 288.45 444.61 331.19 324.82 -6.77%
EPS 16.95 24.23 10.77 23.24 33.14 22.80 18.82 -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 3.14 1.95 2.42 1.57 1.08 1.45 0.99 21.19%
P/EPS 39.53 21.34 57.38 19.54 14.46 21.02 17.09 14.98%
EY 2.53 4.69 1.74 5.12 6.92 4.76 5.85 -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 3.71 1.77 2.02 1.56 1.03 1.56 1.03 23.78%
P/EPS 46.61 19.40 47.82 19.36 13.83 22.66 17.80 17.38%
EY 2.15 5.16 2.09 5.16 7.23 4.41 5.62 -14.78%
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