[ORIENT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.27%
YoY- 793.05%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 743,948 695,317 845,054 848,935 1,076,725 1,259,481 950,390 -3.99%
PBT 115,780 144,975 178,168 90,108 -24,204 123,974 103,165 1.93%
Tax -20,013 -22,919 -31,916 -2,821 -3,359 -28,772 -39,878 -10.84%
NP 95,767 122,056 146,252 87,287 -27,563 95,202 63,287 7.14%
-
NP to SH 40,737 90,425 124,743 75,840 -10,943 77,876 65,494 -7.60%
-
Tax Rate 17.29% 15.81% 17.91% 3.13% - 23.21% 38.65% -
Total Cost 648,181 573,261 698,802 761,648 1,104,288 1,164,279 887,103 -5.09%
-
Net Worth 4,343,774 4,343,433 5,808,087 3,618,018 3,669,754 3,102,498 2,585,111 9.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 24,821 18,614 29,040 25,842 31,690 67,220 67,212 -15.28%
Div Payout % 60.93% 20.59% 23.28% 34.08% 0.00% 86.32% 102.62% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,343,774 4,343,433 5,808,087 3,618,018 3,669,754 3,102,498 2,585,111 9.02%
NOSH 620,539 620,490 968,014 516,859 528,181 517,083 517,022 3.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.87% 17.55% 17.31% 10.28% -2.56% 7.56% 6.66% -
ROE 0.94% 2.08% 2.15% 2.10% -0.30% 2.51% 2.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 119.89 112.06 87.30 164.25 203.86 243.57 183.82 -6.86%
EPS 6.57 14.58 20.11 12.03 -2.12 15.06 12.67 -10.35%
DPS 4.00 3.00 3.00 5.00 6.00 13.00 13.00 -17.82%
NAPS 7.00 7.00 6.00 7.00 6.9479 6.00 5.00 5.76%
Adjusted Per Share Value based on latest NOSH - 516,859
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 119.92 112.08 136.21 136.84 173.56 203.01 153.19 -3.99%
EPS 6.57 14.58 20.11 12.22 -1.76 12.55 10.56 -7.59%
DPS 4.00 3.00 4.68 4.17 5.11 10.84 10.83 -15.28%
NAPS 7.0017 7.0011 9.3619 5.8318 5.9152 5.0009 4.1669 9.02%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.70 5.36 5.59 5.70 4.94 6.60 4.46 -
P/RPS 7.26 4.78 6.40 3.47 2.42 2.71 2.43 19.99%
P/EPS 132.53 36.78 43.38 38.85 -238.44 43.82 35.21 24.69%
EY 0.75 2.72 2.31 2.57 -0.42 2.28 2.84 -19.88%
DY 0.46 0.56 0.54 0.88 1.21 1.97 2.91 -26.44%
P/NAPS 1.24 0.77 0.93 0.81 0.71 1.10 0.89 5.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 24/02/11 25/02/10 24/02/09 27/02/08 14/03/07 -
Price 8.48 6.34 5.14 5.60 4.78 6.00 4.66 -
P/RPS 7.07 5.66 5.89 3.41 2.34 2.46 2.54 18.58%
P/EPS 129.17 43.50 39.89 38.16 -230.71 39.84 36.79 23.26%
EY 0.77 2.30 2.51 2.62 -0.43 2.51 2.72 -18.95%
DY 0.47 0.47 0.58 0.89 1.26 2.17 2.79 -25.66%
P/NAPS 1.21 0.91 0.86 0.80 0.69 1.00 0.93 4.47%

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