[ORIENT] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.26%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,218,241 3,180,534 3,452,496 5,406,757 4,335,220 4,012,352 4,317,856 -4.77%
PBT 421,440 274,992 454,658 668,950 514,789 442,868 330,133 4.15%
Tax -91,852 -59,401 -121,444 -149,490 -122,210 -81,808 -65,605 5.76%
NP 329,588 215,590 333,214 519,460 392,578 361,060 264,528 3.73%
-
NP to SH 239,641 166,462 261,366 432,800 328,065 361,060 264,528 -1.63%
-
Tax Rate 21.79% 21.60% 26.71% 22.35% 23.74% 18.47% 19.87% -
Total Cost 2,888,653 2,964,944 3,119,281 4,887,297 3,942,641 3,651,292 4,053,328 -5.48%
-
Net Worth 4,333,396 3,907,487 3,861,775 3,683,400 3,278,723 3,463,350 2,766,199 7.76%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 24,820 34,462 68,928 68,935 77,848 68,921 -
Div Payout % - 14.91% 13.19% 15.93% 21.01% 21.56% 26.05% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 4,333,396 3,907,487 3,861,775 3,683,400 3,278,723 3,463,350 2,766,199 7.76%
NOSH 620,403 620,511 516,943 516,961 517,018 583,861 516,911 3.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.24% 6.78% 9.65% 9.61% 9.06% 9.00% 6.13% -
ROE 5.53% 4.26% 6.77% 11.75% 10.01% 10.43% 9.56% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 518.73 512.57 667.87 1,045.87 838.50 687.21 835.32 -7.63%
EPS 38.63 26.83 50.56 83.72 63.45 61.84 46.84 -3.15%
DPS 0.00 4.00 6.67 13.33 13.33 13.33 13.33 -
NAPS 6.9848 6.2972 7.4704 7.1251 6.3416 5.9318 5.3514 4.53%
Adjusted Per Share Value based on latest NOSH - 517,019
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 518.74 512.66 556.50 871.51 698.79 646.74 695.99 -4.77%
EPS 38.63 26.83 42.13 69.76 52.88 58.20 42.64 -1.63%
DPS 0.00 4.00 5.56 11.11 11.11 12.55 11.11 -
NAPS 6.9849 6.2984 6.2247 5.9372 5.2849 5.5825 4.4588 7.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.49 5.25 5.50 5.40 6.90 3.92 4.16 -
P/RPS 0.87 1.02 0.82 0.52 0.82 0.57 0.50 9.66%
P/EPS 11.62 19.57 10.88 6.45 10.87 6.34 8.13 6.13%
EY 8.60 5.11 9.19 15.50 9.20 15.78 12.30 -5.78%
DY 0.00 0.76 1.21 2.47 1.93 3.40 3.21 -
P/NAPS 0.64 0.83 0.74 0.76 1.09 0.66 0.78 -3.24%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 30/11/10 19/11/09 27/11/08 28/11/07 29/11/06 28/11/05 -
Price 4.32 5.40 5.68 4.70 6.60 4.52 4.08 -
P/RPS 0.83 1.05 0.85 0.45 0.79 0.66 0.49 9.17%
P/EPS 11.18 20.13 11.23 5.61 10.40 7.31 7.97 5.80%
EY 8.94 4.97 8.90 17.81 9.61 13.68 12.54 -5.48%
DY 0.00 0.74 1.17 2.84 2.02 2.95 3.27 -
P/NAPS 0.62 0.86 0.76 0.66 1.04 0.76 0.76 -3.33%

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