[ORIENT] QoQ Cumulative 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- -76.65%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative 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 4,055,068 2,758,326 1,274,221 4,510,896 3,251,415 2,054,700 83.57%
PBT 477,509 501,713 326,482 132,722 510,066 386,092 226,558 64.01%
Tax -115,477 -112,118 -75,582 -35,097 -120,430 -91,658 -56,624 60.46%
NP 362,032 389,595 250,900 97,625 389,636 294,434 169,934 65.18%
-
NP to SH 313,657 324,600 205,582 75,651 323,925 246,049 141,443 69.64%
-
Tax Rate 24.18% 22.35% 23.15% 26.44% 23.61% 23.74% 24.99% -
Total Cost 4,769,761 3,665,473 2,507,426 1,176,596 4,121,260 2,956,981 1,884,766 85.18%
-
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 51,696 - - 118,898 51,701 - -
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% 8.81% 5.67% 2.22% 9.74% 7.50% 4.46% -
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 992.60 784.40 533.60 246.42 872.60 628.88 397.45 83.56%
EPS 60.67 62.79 39.77 14.63 62.65 47.59 27.36 69.63%
DPS 16.00 10.00 0.00 0.00 23.00 10.00 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 827.18 653.63 444.61 205.39 727.10 524.09 331.19 83.57%
EPS 50.56 52.32 33.14 12.19 52.21 39.66 22.80 69.64%
DPS 13.33 8.33 0.00 0.00 19.16 8.33 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 0.69 1.08 2.31 0.76 1.10 1.45 -50.66%
P/EPS 8.14 8.60 14.46 38.96 10.53 14.50 21.02 -46.71%
EY 12.28 11.63 6.92 2.57 9.49 6.90 4.76 87.56%
DY 3.24 1.85 0.00 0.00 3.48 1.45 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 0.60 1.03 2.39 0.69 1.05 1.56 -54.26%
P/EPS 7.88 7.49 13.83 40.33 9.58 13.87 22.66 -50.39%
EY 12.69 13.36 7.23 2.48 10.44 7.21 4.41 101.66%
DY 3.35 2.13 0.00 0.00 3.83 1.52 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