[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -24.5%
YoY- -53.65%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,192,108 3,230,455 3,180,534 3,165,576 3,208,452 3,438,307 3,452,496 -5.09%
PBT 445,628 384,412 274,992 237,990 284,876 431,102 454,658 -1.32%
Tax -115,976 -76,467 -59,401 -52,042 -64,960 -93,904 -121,444 -3.02%
NP 329,652 307,945 215,590 185,948 219,916 337,198 333,214 -0.71%
-
NP to SH 220,064 249,590 166,462 133,654 177,020 380,202 261,366 -10.84%
-
Tax Rate 26.03% 19.89% 21.60% 21.87% 22.80% 21.78% 26.71% -
Total Cost 2,862,456 2,922,510 2,964,944 2,979,628 2,988,536 3,101,109 3,119,281 -5.57%
-
Net Worth 4,978,320 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 18.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 45,218 24,820 - - 51,692 34,462 -
Div Payout % - 18.12% 14.91% - - 13.60% 13.19% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 4,978,320 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 3,861,775 18.46%
NOSH 738,469 502,433 620,511 620,492 516,997 516,920 516,943 26.86%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.33% 9.53% 6.78% 5.87% 6.85% 9.81% 9.65% -
ROE 4.42% 7.47% 4.26% 2.90% 4.59% 11.64% 6.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 432.26 642.96 512.57 510.17 620.59 665.15 667.87 -25.19%
EPS 29.80 40.23 26.83 21.54 34.24 43.63 50.56 -29.72%
DPS 0.00 9.00 4.00 0.00 0.00 10.00 6.67 -
NAPS 6.7414 6.6497 6.2972 7.4343 7.452 6.3164 7.4704 -6.62%
Adjusted Per Share Value based on latest NOSH - 620,109
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 514.53 520.71 512.66 510.25 517.16 554.21 556.50 -5.09%
EPS 35.47 40.23 26.83 21.54 28.53 61.28 42.13 -10.84%
DPS 0.00 7.29 4.00 0.00 0.00 8.33 5.56 -
NAPS 8.0245 5.3853 6.2984 7.4355 6.21 5.2629 6.2247 18.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.33 5.59 5.25 6.18 6.14 5.70 5.50 -
P/RPS 1.23 0.87 1.02 1.21 0.99 0.86 0.82 31.06%
P/EPS 17.89 11.25 19.57 28.69 17.93 7.75 10.88 39.35%
EY 5.59 8.89 5.11 3.49 5.58 12.90 9.19 -28.23%
DY 0.00 1.61 0.76 0.00 0.00 1.75 1.21 -
P/NAPS 0.79 0.84 0.83 0.83 0.82 0.90 0.74 4.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 -
Price 5.19 5.14 5.40 5.15 5.83 5.60 5.68 -
P/RPS 1.20 0.80 1.05 1.01 0.94 0.84 0.85 25.87%
P/EPS 17.42 10.35 20.13 23.91 17.03 7.61 11.23 34.03%
EY 5.74 9.66 4.97 4.18 5.87 13.13 8.90 -25.37%
DY 0.00 1.75 0.74 0.00 0.00 1.79 1.17 -
P/NAPS 0.77 0.77 0.86 0.69 0.78 0.89 0.76 0.87%

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