[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.23%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,414,694 4,413,316 4,111,743 4,097,532 3,894,992 3,559,152 3,133,713 25.69%
PBT 337,764 313,740 357,818 342,028 288,896 261,724 230,786 28.93%
Tax -75,340 -80,424 -113,389 -108,850 -112,548 -105,916 -68,710 6.33%
NP 262,424 233,316 244,429 233,177 176,348 155,808 162,076 37.92%
-
NP to SH 233,176 233,316 244,429 233,177 176,348 155,808 162,076 27.46%
-
Tax Rate 22.31% 25.63% 31.69% 31.82% 38.96% 40.47% 29.77% -
Total Cost 4,152,270 4,180,000 3,867,314 3,864,354 3,718,644 3,403,344 2,971,637 25.01%
-
Net Worth 2,749,150 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 9.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 105,995 68,926 - - 103,408 -
Div Payout % - - 43.36% 29.56% - - 63.80% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,749,150 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 9.47%
NOSH 517,019 517,019 517,051 516,946 517,149 517,290 517,041 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.94% 5.29% 5.94% 5.69% 4.53% 4.38% 5.17% -
ROE 8.48% 8.59% 8.22% 8.91% 7.17% 6.40% 6.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 853.87 853.61 795.23 792.64 753.17 688.04 606.09 25.69%
EPS 45.10 35.16 47.28 45.11 34.10 30.12 31.35 27.46%
DPS 0.00 0.00 20.50 13.33 0.00 0.00 20.00 -
NAPS 5.3173 5.2517 5.7511 5.0607 4.753 4.7086 4.6425 9.47%
Adjusted Per Share Value based on latest NOSH - 517,048
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 711.60 711.37 662.76 660.47 627.83 573.69 505.12 25.69%
EPS 37.59 37.61 39.40 37.59 28.43 25.11 26.12 27.49%
DPS 0.00 0.00 17.09 11.11 0.00 0.00 16.67 -
NAPS 4.4313 4.3766 4.7931 4.2169 3.962 3.9261 3.8691 9.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.14 4.10 4.14 4.14 4.20 4.36 4.60 -
P/RPS 0.48 0.48 0.52 0.52 0.56 0.63 0.76 -26.40%
P/EPS 9.18 9.09 8.76 9.18 12.32 14.48 14.67 -26.86%
EY 10.89 11.01 11.42 10.90 8.12 6.91 6.81 36.78%
DY 0.00 0.00 4.95 3.22 0.00 0.00 4.35 -
P/NAPS 0.78 0.78 0.72 0.82 0.88 0.93 0.99 -14.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 -
Price 4.10 4.12 4.30 4.16 4.00 3.96 4.58 -
P/RPS 0.48 0.48 0.54 0.52 0.53 0.58 0.76 -26.40%
P/EPS 9.09 9.13 9.10 9.22 11.73 13.15 14.61 -27.14%
EY 11.00 10.95 10.99 10.84 8.53 7.61 6.84 37.30%
DY 0.00 0.00 4.77 3.21 0.00 0.00 4.37 -
P/NAPS 0.77 0.78 0.75 0.82 0.84 0.84 0.99 -15.43%

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