[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 19.55%
YoY- 43.96%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,322,222 614,994 3,108,998 2,413,681 1,648,598 798,027 3,230,455 -44.90%
PBT 173,985 105,011 461,055 316,080 254,700 111,407 384,412 -41.07%
Tax -35,404 -20,939 -91,808 -68,889 -49,562 -28,994 -76,467 -40.17%
NP 138,581 84,072 369,247 247,191 205,138 82,413 307,945 -41.30%
-
NP to SH 105,151 52,973 270,156 179,731 150,341 55,016 249,590 -43.83%
-
Tax Rate 20.35% 19.94% 19.91% 21.79% 19.46% 26.03% 19.89% -
Total Cost 1,183,641 530,922 2,739,751 2,166,490 1,443,460 715,614 2,922,510 -45.28%
-
Net Worth 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 22.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 18,609 - - - 45,218 -
Div Payout % - - 6.89% - - - 18.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 3,341,030 22.49%
NOSH 620,359 620,292 620,303 620,403 620,474 738,469 502,433 15.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.48% 13.67% 11.88% 10.24% 12.44% 10.33% 9.53% -
ROE 2.32% 1.19% 6.14% 4.15% 3.50% 1.11% 7.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 213.14 99.15 501.21 389.05 265.70 108.06 642.96 -52.13%
EPS 16.95 8.54 43.55 28.97 24.23 7.45 40.23 -43.82%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 9.00 -
NAPS 7.2992 7.1535 7.0902 6.9848 6.9235 6.7414 6.6497 6.41%
Adjusted Per Share Value based on latest NOSH - 620,042
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 213.13 99.13 501.13 389.06 265.73 128.63 520.71 -44.90%
EPS 16.95 8.54 43.55 28.97 24.23 8.87 40.23 -43.82%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.29 -
NAPS 7.2988 7.1523 7.0892 6.9849 6.9244 8.0245 5.3853 22.49%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 6.70 6.38 5.36 4.49 5.17 5.33 5.59 -
P/RPS 3.14 6.43 1.07 1.15 1.95 4.93 0.87 135.47%
P/EPS 39.53 74.71 12.31 15.50 21.34 71.54 11.25 131.30%
EY 2.53 1.34 8.13 6.45 4.69 1.40 8.89 -56.76%
DY 0.00 0.00 0.56 0.00 0.00 0.00 1.61 -
P/NAPS 0.92 0.89 0.76 0.64 0.75 0.79 0.84 6.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 23/02/12 18/11/11 25/08/11 31/05/11 24/02/11 -
Price 7.90 6.17 6.34 4.32 4.70 5.19 5.14 -
P/RPS 3.71 6.22 1.26 1.11 1.77 4.80 0.80 178.35%
P/EPS 46.61 72.25 14.56 14.91 19.40 69.66 10.35 172.95%
EY 2.15 1.38 6.87 6.71 5.16 1.44 9.66 -63.30%
DY 0.00 0.00 0.47 0.00 0.00 0.00 1.75 -
P/NAPS 1.08 0.86 0.89 0.62 0.68 0.77 0.77 25.32%

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