[ORIENT] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.6%
YoY- -18.78%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 802,613 799,822 1,296,742 1,196,715 994,114 1,031,045 1,125,653 -5.47%
PBT 87,249 87,458 175,231 159,534 139,823 80,900 112,073 -4.08%
Tax -18,530 -18,431 -36,536 -35,034 -11,037 -13,716 -25,364 -5.09%
NP 68,719 69,027 138,695 124,500 128,786 67,184 86,709 -3.79%
-
NP to SH 58,020 51,848 119,018 104,606 128,786 67,184 86,709 -6.47%
-
Tax Rate 21.24% 21.07% 20.85% 21.96% 7.89% 16.95% 22.63% -
Total Cost 733,894 730,795 1,158,047 1,072,215 865,328 963,861 1,038,944 -5.62%
-
Net Worth 3,907,631 3,861,668 3,683,819 3,279,137 3,209,801 2,767,359 2,616,626 6.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 18,616 25,846 51,701 51,708 54,111 51,712 51,704 -15.64%
Div Payout % 32.09% 49.85% 43.44% 49.43% 42.02% 76.97% 59.63% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,907,631 3,861,668 3,683,819 3,279,137 3,209,801 2,767,359 2,616,626 6.90%
NOSH 620,534 516,929 517,019 517,083 541,117 517,128 517,048 3.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.56% 8.63% 10.70% 10.40% 12.95% 6.52% 7.70% -
ROE 1.48% 1.34% 3.23% 3.19% 4.01% 2.43% 3.31% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 129.34 154.73 250.81 231.44 183.71 199.38 217.71 -8.30%
EPS 9.35 10.03 23.02 20.23 23.80 12.57 16.77 -9.27%
DPS 3.00 5.00 10.00 10.00 10.00 10.00 10.00 -18.17%
NAPS 6.2972 7.4704 7.1251 6.3416 5.9318 5.3514 5.0607 3.70%
Adjusted Per Share Value based on latest NOSH - 517,083
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 129.37 128.92 209.02 192.90 160.24 166.19 181.44 -5.47%
EPS 9.35 8.36 19.18 16.86 20.76 10.83 13.98 -6.48%
DPS 3.00 4.17 8.33 8.33 8.72 8.34 8.33 -15.64%
NAPS 6.2986 6.2246 5.9379 5.2856 5.1738 4.4607 4.2177 6.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.25 5.50 5.40 6.90 3.92 4.16 4.14 -
P/RPS 4.06 3.55 2.15 2.98 2.13 2.09 1.90 13.48%
P/EPS 56.15 54.84 23.46 34.11 16.47 32.02 24.69 14.66%
EY 1.78 1.82 4.26 2.93 6.07 3.12 4.05 -12.79%
DY 0.57 0.91 1.85 1.45 2.55 2.40 2.42 -21.40%
P/NAPS 0.83 0.74 0.76 1.09 0.66 0.78 0.82 0.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 19/11/09 27/11/08 28/11/07 29/11/06 28/11/05 25/11/04 -
Price 5.40 5.68 4.70 6.60 4.52 4.08 4.16 -
P/RPS 4.17 3.67 1.87 2.85 2.46 2.05 1.91 13.89%
P/EPS 57.75 56.63 20.42 32.62 18.99 31.40 24.81 15.11%
EY 1.73 1.77 4.90 3.07 5.27 3.18 4.03 -13.14%
DY 0.56 0.88 2.13 1.52 2.21 2.45 2.40 -21.52%
P/NAPS 0.86 0.76 0.66 1.04 0.76 0.76 0.82 0.79%

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