[ORIENT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -43.17%
YoY- -56.44%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 740,879 765,083 802,613 799,822 1,296,742 1,196,715 994,114 -4.77%
PBT 85,980 61,380 87,249 87,458 175,231 159,534 139,823 -7.77%
Tax -17,774 -19,327 -18,530 -18,431 -36,536 -35,034 -11,037 8.25%
NP 68,206 42,053 68,719 69,027 138,695 124,500 128,786 -10.04%
-
NP to SH 54,745 29,390 58,020 51,848 119,018 104,606 128,786 -13.27%
-
Tax Rate 20.67% 31.49% 21.24% 21.07% 20.85% 21.96% 7.89% -
Total Cost 672,673 723,030 733,894 730,795 1,158,047 1,072,215 865,328 -4.10%
-
Net Worth 4,525,214 4,330,870 3,907,631 3,861,668 3,683,819 3,279,137 3,209,801 5.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 18,616 25,846 51,701 51,708 54,111 -
Div Payout % - - 32.09% 49.85% 43.44% 49.43% 42.02% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,525,214 4,330,870 3,907,631 3,861,668 3,683,819 3,279,137 3,209,801 5.88%
NOSH 620,691 620,042 620,534 516,929 517,019 517,083 541,117 2.31%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.21% 5.50% 8.56% 8.63% 10.70% 10.40% 12.95% -
ROE 1.21% 0.68% 1.48% 1.34% 3.23% 3.19% 4.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.36 123.39 129.34 154.73 250.81 231.44 183.71 -6.92%
EPS 8.82 4.74 9.35 10.03 23.02 20.23 23.80 -15.23%
DPS 0.00 0.00 3.00 5.00 10.00 10.00 10.00 -
NAPS 7.2906 6.9848 6.2972 7.4704 7.1251 6.3416 5.9318 3.49%
Adjusted Per Share Value based on latest NOSH - 516,929
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.42 123.32 129.37 128.92 209.02 192.90 160.24 -4.77%
EPS 8.82 4.74 9.35 8.36 19.18 16.86 20.76 -13.28%
DPS 0.00 0.00 3.00 4.17 8.33 8.33 8.72 -
NAPS 7.2941 6.9809 6.2986 6.2246 5.9379 5.2856 5.1738 5.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.70 4.49 5.25 5.50 5.40 6.90 3.92 -
P/RPS 6.45 3.64 4.06 3.55 2.15 2.98 2.13 20.26%
P/EPS 87.30 94.73 56.15 54.84 23.46 34.11 16.47 32.01%
EY 1.15 1.06 1.78 1.82 4.26 2.93 6.07 -24.19%
DY 0.00 0.00 0.57 0.91 1.85 1.45 2.55 -
P/NAPS 1.06 0.64 0.83 0.74 0.76 1.09 0.66 8.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 30/11/10 19/11/09 27/11/08 28/11/07 29/11/06 -
Price 7.93 4.32 5.40 5.68 4.70 6.60 4.52 -
P/RPS 6.64 3.50 4.17 3.67 1.87 2.85 2.46 17.97%
P/EPS 89.91 91.14 57.75 56.63 20.42 32.62 18.99 29.55%
EY 1.11 1.10 1.73 1.77 4.90 3.07 5.27 -22.84%
DY 0.00 0.00 0.56 0.88 2.13 1.52 2.21 -
P/NAPS 1.09 0.62 0.86 0.76 0.66 1.04 0.76 6.18%

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