[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 54.65%
YoY- 36.49%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,109,400 4,023,728 3,959,654 4,012,352 4,030,300 4,017,284 4,207,457 -1.56%
PBT 453,116 354,736 435,316 442,868 384,656 358,940 332,805 22.91%
Tax -113,248 -94,108 -101,234 -81,808 -100,638 -114,312 -62,217 49.24%
NP 339,868 260,628 334,082 361,060 284,018 244,628 270,588 16.46%
-
NP to SH 282,886 227,228 305,251 361,060 233,466 244,628 234,209 13.45%
-
Tax Rate 24.99% 26.53% 23.26% 18.47% 26.16% 31.85% 18.69% -
Total Cost 3,769,532 3,763,100 3,625,572 3,651,292 3,746,282 3,772,656 3,936,869 -2.86%
-
Net Worth 3,168,043 3,108,102 3,070,498 3,463,350 2,879,913 4,605,445 2,822,754 8.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 118,901 77,848 - - 104,680 -
Div Payout % - - 38.95% 21.56% - - 44.70% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,168,043 3,108,102 3,070,498 3,463,350 2,879,913 4,605,445 2,822,754 8.01%
NOSH 516,970 516,897 516,962 583,861 516,975 829,810 516,940 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.27% 6.48% 8.44% 9.00% 7.05% 6.09% 6.43% -
ROE 8.93% 7.31% 9.94% 10.43% 8.11% 5.31% 8.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 794.90 778.44 765.95 687.21 779.59 484.12 813.92 -1.56%
EPS 54.72 43.96 59.05 61.84 45.16 29.48 45.30 13.46%
DPS 0.00 0.00 23.00 13.33 0.00 0.00 20.25 -
NAPS 6.1281 6.013 5.9395 5.9318 5.5707 5.55 5.4605 8.01%
Adjusted Per Share Value based on latest NOSH - 541,117
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 662.39 648.58 638.25 646.74 649.64 647.54 678.19 -1.56%
EPS 45.60 36.63 49.20 58.20 37.63 39.43 37.75 13.46%
DPS 0.00 0.00 19.17 12.55 0.00 0.00 16.87 -
NAPS 5.1065 5.0099 4.9493 5.5825 4.6421 7.4234 4.5499 8.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.75 4.98 4.46 3.92 3.86 4.10 4.08 -
P/RPS 0.72 0.64 0.58 0.57 0.50 0.85 0.50 27.60%
P/EPS 10.51 11.33 7.55 6.34 8.55 13.91 9.01 10.84%
EY 9.52 8.83 13.24 15.78 11.70 7.19 11.10 -9.75%
DY 0.00 0.00 5.16 3.40 0.00 0.00 4.96 -
P/NAPS 0.94 0.83 0.75 0.66 0.69 0.74 0.75 16.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 12/06/07 14/03/07 29/11/06 28/08/06 14/06/06 27/02/06 -
Price 6.20 5.50 4.66 4.52 4.02 3.84 4.14 -
P/RPS 0.78 0.71 0.61 0.66 0.52 0.79 0.51 32.84%
P/EPS 11.33 12.51 7.89 7.31 8.90 13.03 9.14 15.44%
EY 8.83 7.99 12.67 13.68 11.23 7.68 10.94 -13.34%
DY 0.00 0.00 4.94 2.95 0.00 0.00 4.89 -
P/NAPS 1.01 0.91 0.78 0.76 0.72 0.69 0.76 20.93%

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