[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.55%
YoY- -36.31%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,297,196 3,192,108 3,230,455 3,180,534 3,165,576 3,208,452 3,438,307 -2.76%
PBT 509,400 445,628 384,412 274,992 237,990 284,876 431,102 11.80%
Tax -99,124 -115,976 -76,467 -59,401 -52,042 -64,960 -93,904 3.68%
NP 410,276 329,652 307,945 215,590 185,948 219,916 337,198 14.01%
-
NP to SH 300,682 220,064 249,590 166,462 133,654 177,020 380,202 -14.51%
-
Tax Rate 19.46% 26.03% 19.89% 21.60% 21.87% 22.80% 21.78% -
Total Cost 2,886,920 2,862,456 2,922,510 2,964,944 2,979,628 2,988,536 3,101,109 -4.67%
-
Net Worth 4,295,856 4,978,320 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 20.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 45,218 24,820 - - 51,692 -
Div Payout % - - 18.12% 14.91% - - 13.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 4,295,856 4,978,320 3,341,030 3,907,487 4,612,924 3,852,666 3,265,079 20.13%
NOSH 620,474 738,469 502,433 620,511 620,492 516,997 516,920 12.98%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.44% 10.33% 9.53% 6.78% 5.87% 6.85% 9.81% -
ROE 7.00% 4.42% 7.47% 4.26% 2.90% 4.59% 11.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 531.40 432.26 642.96 512.57 510.17 620.59 665.15 -13.93%
EPS 48.46 29.80 40.23 26.83 21.54 34.24 43.63 7.27%
DPS 0.00 0.00 9.00 4.00 0.00 0.00 10.00 -
NAPS 6.9235 6.7414 6.6497 6.2972 7.4343 7.452 6.3164 6.32%
Adjusted Per Share Value based on latest NOSH - 620,534
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 531.47 514.53 520.71 512.66 510.25 517.16 554.21 -2.76%
EPS 48.47 35.47 40.23 26.83 21.54 28.53 61.28 -14.50%
DPS 0.00 0.00 7.29 4.00 0.00 0.00 8.33 -
NAPS 6.9244 8.0245 5.3853 6.2984 7.4355 6.21 5.2629 20.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.17 5.33 5.59 5.25 6.18 6.14 5.70 -
P/RPS 0.97 1.23 0.87 1.02 1.21 0.99 0.86 8.37%
P/EPS 10.67 17.89 11.25 19.57 28.69 17.93 7.75 23.83%
EY 9.37 5.59 8.89 5.11 3.49 5.58 12.90 -19.24%
DY 0.00 0.00 1.61 0.76 0.00 0.00 1.75 -
P/NAPS 0.75 0.79 0.84 0.83 0.83 0.82 0.90 -11.47%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 4.70 5.19 5.14 5.40 5.15 5.83 5.60 -
P/RPS 0.88 1.20 0.80 1.05 1.01 0.94 0.84 3.15%
P/EPS 9.70 17.42 10.35 20.13 23.91 17.03 7.61 17.61%
EY 10.31 5.74 9.66 4.97 4.18 5.87 13.13 -14.92%
DY 0.00 0.00 1.75 0.74 0.00 0.00 1.79 -
P/NAPS 0.68 0.77 0.77 0.86 0.69 0.78 0.89 -16.46%

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