[ORIENT] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.12%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 614,994 798,027 802,113 889,918 1,274,221 1,005,932 1,004,321 -7.84%
PBT 105,011 111,407 71,219 93,901 132,722 88,684 89,735 2.65%
Tax -20,939 -28,994 -16,240 -26,231 -35,097 -23,527 -28,578 -5.04%
NP 84,072 82,413 54,979 67,670 97,625 65,157 61,157 5.44%
-
NP to SH 52,973 55,016 44,255 52,943 75,651 56,807 61,157 -2.36%
-
Tax Rate 19.94% 26.03% 22.80% 27.93% 26.44% 26.53% 31.85% -
Total Cost 530,922 715,614 747,134 822,248 1,176,596 940,775 943,164 -9.12%
-
Net Worth 4,437,264 4,978,320 3,852,666 3,638,590 3,410,086 3,108,102 4,605,445 -0.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 4,437,264 4,978,320 3,852,666 3,638,590 3,410,086 3,108,102 4,605,445 -0.61%
NOSH 620,292 738,469 516,997 517,021 517,095 516,897 829,810 -4.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.67% 10.33% 6.85% 7.60% 7.66% 6.48% 6.09% -
ROE 1.19% 1.11% 1.15% 1.46% 2.22% 1.83% 1.33% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.15 108.06 155.15 172.12 246.42 194.61 121.03 -3.26%
EPS 8.54 7.45 8.56 10.24 14.63 10.99 7.37 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1535 6.7414 7.452 7.0376 6.5947 6.013 5.55 4.31%
Adjusted Per Share Value based on latest NOSH - 517,021
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.13 128.63 129.29 143.44 205.39 162.14 161.88 -7.84%
EPS 8.54 8.87 7.13 8.53 12.19 9.16 9.86 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1523 8.0245 6.21 5.865 5.4967 5.0099 7.4234 -0.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.38 5.33 6.14 4.34 5.70 4.98 4.10 -
P/RPS 6.43 4.93 3.96 2.52 2.31 2.56 3.39 11.24%
P/EPS 74.71 71.54 71.73 42.38 38.96 45.31 55.63 5.03%
EY 1.34 1.40 1.39 2.36 2.57 2.21 1.80 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.82 0.62 0.86 0.83 0.74 3.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 31/05/11 27/05/10 28/05/09 28/05/08 12/06/07 14/06/06 -
Price 6.17 5.19 5.83 4.94 5.90 5.50 3.84 -
P/RPS 6.22 4.80 3.76 2.87 2.39 2.83 3.17 11.87%
P/EPS 72.25 69.66 68.11 48.24 40.33 50.05 52.10 5.59%
EY 1.38 1.44 1.47 2.07 2.48 2.00 1.92 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.78 0.70 0.89 0.91 0.69 3.73%

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