[ORIENT] YoY 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- -41.65%
YoY- -16.41%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
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 633,455 614,994 798,027 802,113 889,918 1,274,221 1,005,932 -7.41%
PBT 104,538 105,011 111,407 71,219 93,901 132,722 88,684 2.77%
Tax -23,143 -20,939 -28,994 -16,240 -26,231 -35,097 -23,527 -0.27%
NP 81,395 84,072 82,413 54,979 67,670 97,625 65,157 3.77%
-
NP to SH 54,746 52,973 55,016 44,255 52,943 75,651 56,807 -0.61%
-
Tax Rate 22.14% 19.94% 26.03% 22.80% 27.93% 26.44% 26.53% -
Total Cost 552,060 530,922 715,614 747,134 822,248 1,176,596 940,775 -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 1.18% 1.19% 1.11% 1.15% 1.46% 2.22% 1.83% -
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 102.05 99.15 108.06 155.15 172.12 246.42 194.61 -10.19%
EPS 8.82 8.54 7.45 8.56 10.24 14.63 10.99 -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 102.11 99.13 128.63 129.29 143.44 205.39 162.14 -7.41%
EPS 8.82 8.54 8.87 7.13 8.53 12.19 9.16 -0.62%
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 9.53 6.43 4.93 3.96 2.52 2.31 2.56 24.46%
P/EPS 110.32 74.71 71.54 71.73 42.38 38.96 45.31 15.97%
EY 0.91 1.34 1.40 1.39 2.36 2.57 2.21 -13.73%
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 10.11 6.22 4.80 3.76 2.87 2.39 2.83 23.61%
P/EPS 117.01 72.25 69.66 68.11 48.24 40.33 50.05 15.18%
EY 0.85 1.38 1.44 1.47 2.07 2.48 2.00 -13.27%
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