[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -6.58%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 5,131,793 5,406,757 5,516,652 5,096,884 4,510,896 4,335,220 4,109,400 15.88%
PBT 477,509 668,950 652,964 530,888 510,066 514,789 453,116 3.54%
Tax -115,477 -149,490 -151,164 -140,388 -120,430 -122,210 -113,248 1.30%
NP 362,032 519,460 501,800 390,500 389,636 392,578 339,868 4.28%
-
NP to SH 313,657 432,800 411,164 302,604 323,925 328,065 282,886 7.09%
-
Tax Rate 24.18% 22.35% 23.15% 26.44% 23.61% 23.74% 24.99% -
Total Cost 4,769,761 4,887,297 5,014,852 4,706,384 4,121,260 3,942,641 3,769,532 16.90%
-
Net Worth 3,581,134 3,683,400 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 8.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 82,720 68,928 - - 118,898 68,935 - -
Div Payout % 26.37% 15.93% - - 36.71% 21.01% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,581,134 3,683,400 3,626,503 3,410,086 3,326,975 3,278,723 3,168,043 8.47%
NOSH 517,004 516,961 516,927 517,095 516,948 517,018 516,970 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.05% 9.61% 9.10% 7.66% 8.64% 9.06% 8.27% -
ROE 8.76% 11.75% 11.34% 8.87% 9.74% 10.01% 8.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 992.60 1,045.87 1,067.20 985.68 872.60 838.50 794.90 15.88%
EPS 60.67 83.72 79.54 58.52 62.65 63.45 54.72 7.09%
DPS 16.00 13.33 0.00 0.00 23.00 13.33 0.00 -
NAPS 6.9267 7.1251 7.0155 6.5947 6.4358 6.3416 6.1281 8.46%
Adjusted Per Share Value based on latest NOSH - 517,095
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 827.18 871.51 889.22 821.56 727.10 698.79 662.39 15.88%
EPS 50.56 69.76 66.27 48.78 52.21 52.88 45.60 7.09%
DPS 13.33 11.11 0.00 0.00 19.16 11.11 0.00 -
NAPS 5.7724 5.9372 5.8455 5.4967 5.3627 5.2849 5.1065 8.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 4.94 5.40 5.75 5.70 6.60 6.90 5.75 -
P/RPS 0.50 0.52 0.54 0.58 0.76 0.82 0.72 -21.49%
P/EPS 8.14 6.45 7.23 9.74 10.53 10.87 10.51 -15.59%
EY 12.28 15.50 13.83 10.27 9.49 9.20 9.52 18.40%
DY 3.24 2.47 0.00 0.00 3.48 1.93 0.00 -
P/NAPS 0.71 0.76 0.82 0.86 1.03 1.09 0.94 -16.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 28/08/08 28/05/08 27/02/08 28/11/07 28/08/07 -
Price 4.78 4.70 5.50 5.90 6.00 6.60 6.20 -
P/RPS 0.48 0.45 0.52 0.60 0.69 0.79 0.78 -27.54%
P/EPS 7.88 5.61 6.91 10.08 9.58 10.40 11.33 -21.41%
EY 12.69 17.81 14.46 9.92 10.44 9.61 8.83 27.21%
DY 3.35 2.84 0.00 0.00 3.83 2.02 0.00 -
P/NAPS 0.69 0.66 0.78 0.89 0.93 1.04 1.01 -22.34%

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