[ORIENT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.71%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,258,735 3,234,336 3,666,097 5,314,549 4,201,805 3,978,329 4,278,033 -4.43%
PBT 494,248 296,352 316,790 625,687 489,257 412,101 346,726 6.08%
Tax -100,805 -47,372 -94,442 -140,890 -131,536 -83,378 -84,232 3.03%
NP 393,443 248,980 222,348 484,797 357,721 328,723 262,494 6.97%
-
NP to SH 304,474 94,991 185,082 402,476 311,543 289,652 260,753 2.61%
-
Tax Rate 20.40% 15.99% 29.81% 22.52% 26.88% 20.23% 24.29% -
Total Cost 2,865,292 2,985,356 3,443,749 4,829,752 3,844,084 3,649,606 4,015,539 -5.46%
-
Net Worth 4,330,870 3,907,631 3,618,504 3,683,819 3,279,137 3,209,801 2,767,359 7.74%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 29,040 44,459 57,537 118,922 118,921 107,109 105,989 -19.40%
Div Payout % 9.54% 46.80% 31.09% 29.55% 38.17% 36.98% 40.65% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 4,330,870 3,907,631 3,618,504 3,683,819 3,279,137 3,209,801 2,767,359 7.74%
NOSH 620,042 620,534 516,929 517,019 517,083 541,117 517,128 3.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.07% 7.70% 6.06% 9.12% 8.51% 8.26% 6.14% -
ROE 7.03% 2.43% 5.11% 10.93% 9.50% 9.02% 9.42% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 525.57 521.22 709.21 1,027.92 812.60 735.21 827.27 -7.27%
EPS 49.11 15.31 35.80 77.85 60.25 53.53 50.42 -0.43%
DPS 4.68 7.16 11.13 23.00 23.00 19.79 20.50 -21.81%
NAPS 6.9848 6.2972 7.00 7.1251 6.3416 5.9318 5.3514 4.53%
Adjusted Per Share Value based on latest NOSH - 517,019
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 525.27 521.34 590.93 856.64 677.28 641.26 689.57 -4.43%
EPS 49.08 15.31 29.83 64.87 50.22 46.69 42.03 2.61%
DPS 4.68 7.17 9.27 19.17 19.17 17.26 17.08 -19.39%
NAPS 6.9809 6.2986 5.8326 5.9379 5.2856 5.1738 4.4607 7.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.49 5.25 5.50 5.40 6.90 3.92 4.16 -
P/RPS 0.85 1.01 0.78 0.53 0.85 0.53 0.50 9.24%
P/EPS 9.14 34.30 15.36 6.94 11.45 7.32 8.25 1.72%
EY 10.94 2.92 6.51 14.42 8.73 13.66 12.12 -1.69%
DY 1.04 1.36 2.02 4.26 3.33 5.05 4.93 -22.83%
P/NAPS 0.64 0.83 0.79 0.76 1.09 0.66 0.78 -3.24%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 30/11/10 19/11/09 27/11/08 28/11/07 29/11/06 28/11/05 -
Price 4.32 5.40 5.68 4.70 6.60 4.52 4.08 -
P/RPS 0.82 1.04 0.80 0.46 0.81 0.61 0.49 8.95%
P/EPS 8.80 35.28 15.86 6.04 10.95 8.44 8.09 1.41%
EY 11.37 2.83 6.30 16.56 9.13 11.84 12.36 -1.38%
DY 1.08 1.33 1.96 4.89 3.48 4.38 5.02 -22.58%
P/NAPS 0.62 0.86 0.81 0.66 1.04 0.76 0.76 -3.33%

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