[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 13.18%
YoY- 37.87%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 4,413,316 4,111,743 4,097,532 3,894,992 3,559,152 3,133,713 2,938,472 31.11%
PBT 313,740 357,818 342,028 288,896 261,724 230,786 198,473 35.66%
Tax -80,424 -113,389 -108,850 -112,548 -105,916 -68,710 -67,110 12.81%
NP 233,316 244,429 233,177 176,348 155,808 162,076 131,362 46.61%
-
NP to SH 233,316 244,429 233,177 176,348 155,808 162,076 131,362 46.61%
-
Tax Rate 25.63% 31.69% 31.82% 38.96% 40.47% 29.77% 33.81% -
Total Cost 4,180,000 3,867,314 3,864,354 3,718,644 3,403,344 2,971,637 2,807,109 30.36%
-
Net Worth 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 2,337,649 10.48%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 105,995 68,926 - - 103,408 68,920 -
Div Payout % - 43.36% 29.56% - - 63.80% 52.47% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 2,337,649 10.48%
NOSH 517,019 517,051 516,946 517,149 517,290 517,041 516,904 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.29% 5.94% 5.69% 4.53% 4.38% 5.17% 4.47% -
ROE 8.59% 8.22% 8.91% 7.17% 6.40% 6.75% 5.62% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 853.61 795.23 792.64 753.17 688.04 606.09 568.47 31.09%
EPS 35.16 47.28 45.11 34.10 30.12 31.35 25.41 24.14%
DPS 0.00 20.50 13.33 0.00 0.00 20.00 13.33 -
NAPS 5.2517 5.7511 5.0607 4.753 4.7086 4.6425 4.5224 10.47%
Adjusted Per Share Value based on latest NOSH - 517,037
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 711.37 662.76 660.47 627.83 573.69 505.12 473.65 31.11%
EPS 37.61 39.40 37.59 28.43 25.11 26.12 21.17 46.63%
DPS 0.00 17.09 11.11 0.00 0.00 16.67 11.11 -
NAPS 4.3766 4.7931 4.2169 3.962 3.9261 3.8691 3.768 10.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.10 4.14 4.14 4.20 4.36 4.60 4.48 -
P/RPS 0.48 0.52 0.52 0.56 0.63 0.76 0.79 -28.24%
P/EPS 9.09 8.76 9.18 12.32 14.48 14.67 17.63 -35.67%
EY 11.01 11.42 10.90 8.12 6.91 6.81 5.67 55.58%
DY 0.00 4.95 3.22 0.00 0.00 4.35 2.98 -
P/NAPS 0.78 0.72 0.82 0.88 0.93 0.99 0.99 -14.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 19/11/03 -
Price 4.12 4.30 4.16 4.00 3.96 4.58 4.42 -
P/RPS 0.48 0.54 0.52 0.53 0.58 0.76 0.78 -27.62%
P/EPS 9.13 9.10 9.22 11.73 13.15 14.61 17.39 -34.89%
EY 10.95 10.99 10.84 8.53 7.61 6.84 5.75 53.57%
DY 0.00 4.77 3.21 0.00 0.00 4.37 3.02 -
P/NAPS 0.78 0.75 0.82 0.84 0.84 0.99 0.98 -14.10%

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