[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.46%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 4,012,352 4,030,300 4,017,284 4,207,457 4,317,856 4,414,694 4,413,316 -6.14%
PBT 442,868 384,656 358,940 332,805 330,133 337,764 313,740 25.80%
Tax -81,808 -100,638 -114,312 -62,217 -65,605 -75,340 -80,424 1.14%
NP 361,060 284,018 244,628 270,588 264,528 262,424 233,316 33.75%
-
NP to SH 361,060 233,466 244,628 234,209 264,528 233,176 233,316 33.75%
-
Tax Rate 18.47% 26.16% 31.85% 18.69% 19.87% 22.31% 25.63% -
Total Cost 3,651,292 3,746,282 3,772,656 3,936,869 4,053,328 4,152,270 4,180,000 -8.61%
-
Net Worth 3,463,350 2,879,913 4,605,445 2,822,754 2,766,199 2,749,150 2,715,230 17.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 77,848 - - 104,680 68,921 - - -
Div Payout % 21.56% - - 44.70% 26.05% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,463,350 2,879,913 4,605,445 2,822,754 2,766,199 2,749,150 2,715,230 17.59%
NOSH 583,861 516,975 829,810 516,940 516,911 517,019 517,019 8.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.00% 7.05% 6.09% 6.43% 6.13% 5.94% 5.29% -
ROE 10.43% 8.11% 5.31% 8.30% 9.56% 8.48% 8.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 687.21 779.59 484.12 813.92 835.32 853.87 853.61 -13.44%
EPS 61.84 45.16 29.48 45.30 46.84 45.10 35.16 45.65%
DPS 13.33 0.00 0.00 20.25 13.33 0.00 0.00 -
NAPS 5.9318 5.5707 5.55 5.4605 5.3514 5.3173 5.2517 8.44%
Adjusted Per Share Value based on latest NOSH - 517,046
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 646.74 649.64 647.54 678.19 695.99 711.60 711.37 -6.14%
EPS 58.20 37.63 39.43 37.75 42.64 37.59 37.61 33.75%
DPS 12.55 0.00 0.00 16.87 11.11 0.00 0.00 -
NAPS 5.5825 4.6421 7.4234 4.5499 4.4588 4.4313 4.3766 17.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.92 3.86 4.10 4.08 4.16 4.14 4.10 -
P/RPS 0.57 0.50 0.85 0.50 0.50 0.48 0.48 12.12%
P/EPS 6.34 8.55 13.91 9.01 8.13 9.18 9.09 -21.33%
EY 15.78 11.70 7.19 11.10 12.30 10.89 11.01 27.09%
DY 3.40 0.00 0.00 4.96 3.21 0.00 0.00 -
P/NAPS 0.66 0.69 0.74 0.75 0.78 0.78 0.78 -10.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 14/06/06 27/02/06 28/11/05 29/08/05 26/05/05 -
Price 4.52 4.02 3.84 4.14 4.08 4.10 4.12 -
P/RPS 0.66 0.52 0.79 0.51 0.49 0.48 0.48 23.62%
P/EPS 7.31 8.90 13.03 9.14 7.97 9.09 9.13 -13.76%
EY 13.68 11.23 7.68 10.94 12.54 11.00 10.95 15.98%
DY 2.95 0.00 0.00 4.89 3.27 0.00 0.00 -
P/NAPS 0.76 0.72 0.69 0.76 0.76 0.77 0.78 -1.71%

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