[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
12-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -25.56%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,510,896 4,335,220 4,109,400 4,023,728 3,959,654 4,012,352 4,030,300 7.77%
PBT 510,066 514,789 453,116 354,736 435,316 442,868 384,656 20.63%
Tax -120,430 -122,210 -113,248 -94,108 -101,234 -81,808 -100,638 12.67%
NP 389,636 392,578 339,868 260,628 334,082 361,060 284,018 23.39%
-
NP to SH 323,925 328,065 282,886 227,228 305,251 361,060 233,466 24.32%
-
Tax Rate 23.61% 23.74% 24.99% 26.53% 23.26% 18.47% 26.16% -
Total Cost 4,121,260 3,942,641 3,769,532 3,763,100 3,625,572 3,651,292 3,746,282 6.54%
-
Net Worth 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 3,463,350 2,879,913 10.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 118,898 68,935 - - 118,901 77,848 - -
Div Payout % 36.71% 21.01% - - 38.95% 21.56% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,326,975 3,278,723 3,168,043 3,108,102 3,070,498 3,463,350 2,879,913 10.06%
NOSH 516,948 517,018 516,970 516,897 516,962 583,861 516,975 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.64% 9.06% 8.27% 6.48% 8.44% 9.00% 7.05% -
ROE 9.74% 10.01% 8.93% 7.31% 9.94% 10.43% 8.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 872.60 838.50 794.90 778.44 765.95 687.21 779.59 7.78%
EPS 62.65 63.45 54.72 43.96 59.05 61.84 45.16 24.31%
DPS 23.00 13.33 0.00 0.00 23.00 13.33 0.00 -
NAPS 6.4358 6.3416 6.1281 6.013 5.9395 5.9318 5.5707 10.07%
Adjusted Per Share Value based on latest NOSH - 516,897
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 727.10 698.79 662.39 648.58 638.25 646.74 649.64 7.77%
EPS 52.21 52.88 45.60 36.63 49.20 58.20 37.63 24.32%
DPS 19.16 11.11 0.00 0.00 19.17 12.55 0.00 -
NAPS 5.3627 5.2849 5.1065 5.0099 4.9493 5.5825 4.6421 10.06%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.60 6.90 5.75 4.98 4.46 3.92 3.86 -
P/RPS 0.76 0.82 0.72 0.64 0.58 0.57 0.50 32.09%
P/EPS 10.53 10.87 10.51 11.33 7.55 6.34 8.55 14.85%
EY 9.49 9.20 9.52 8.83 13.24 15.78 11.70 -12.99%
DY 3.48 1.93 0.00 0.00 5.16 3.40 0.00 -
P/NAPS 1.03 1.09 0.94 0.83 0.75 0.66 0.69 30.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 12/06/07 14/03/07 29/11/06 28/08/06 -
Price 6.00 6.60 6.20 5.50 4.66 4.52 4.02 -
P/RPS 0.69 0.79 0.78 0.71 0.61 0.66 0.52 20.69%
P/EPS 9.58 10.40 11.33 12.51 7.89 7.31 8.90 5.01%
EY 10.44 9.61 8.83 7.99 12.67 13.68 11.23 -4.73%
DY 3.83 2.02 0.00 0.00 4.94 2.95 0.00 -
P/NAPS 0.93 1.04 1.01 0.91 0.78 0.76 0.72 18.54%

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