[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -15.46%
YoY- 30.33%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,335,220 4,109,400 4,023,728 3,959,654 4,012,352 4,030,300 4,017,284 5.20%
PBT 514,789 453,116 354,736 435,316 442,868 384,656 358,940 27.14%
Tax -122,210 -113,248 -94,108 -101,234 -81,808 -100,638 -114,312 4.55%
NP 392,578 339,868 260,628 334,082 361,060 284,018 244,628 37.03%
-
NP to SH 328,065 282,886 227,228 305,251 361,060 233,466 244,628 21.58%
-
Tax Rate 23.74% 24.99% 26.53% 23.26% 18.47% 26.16% 31.85% -
Total Cost 3,942,641 3,769,532 3,763,100 3,625,572 3,651,292 3,746,282 3,772,656 2.97%
-
Net Worth 3,278,723 3,168,043 3,108,102 3,070,498 3,463,350 2,879,913 4,605,445 -20.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 68,935 - - 118,901 77,848 - - -
Div Payout % 21.01% - - 38.95% 21.56% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 3,278,723 3,168,043 3,108,102 3,070,498 3,463,350 2,879,913 4,605,445 -20.25%
NOSH 517,018 516,970 516,897 516,962 583,861 516,975 829,810 -27.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.06% 8.27% 6.48% 8.44% 9.00% 7.05% 6.09% -
ROE 10.01% 8.93% 7.31% 9.94% 10.43% 8.11% 5.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 838.50 794.90 778.44 765.95 687.21 779.59 484.12 44.17%
EPS 63.45 54.72 43.96 59.05 61.84 45.16 29.48 66.62%
DPS 13.33 0.00 0.00 23.00 13.33 0.00 0.00 -
NAPS 6.3416 6.1281 6.013 5.9395 5.9318 5.5707 5.55 9.28%
Adjusted Per Share Value based on latest NOSH - 517,022
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 698.79 662.39 648.58 638.25 646.74 649.64 647.54 5.20%
EPS 52.88 45.60 36.63 49.20 58.20 37.63 39.43 21.59%
DPS 11.11 0.00 0.00 19.17 12.55 0.00 0.00 -
NAPS 5.2849 5.1065 5.0099 4.9493 5.5825 4.6421 7.4234 -20.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.90 5.75 4.98 4.46 3.92 3.86 4.10 -
P/RPS 0.82 0.72 0.64 0.58 0.57 0.50 0.85 -2.36%
P/EPS 10.87 10.51 11.33 7.55 6.34 8.55 13.91 -15.14%
EY 9.20 9.52 8.83 13.24 15.78 11.70 7.19 17.84%
DY 1.93 0.00 0.00 5.16 3.40 0.00 0.00 -
P/NAPS 1.09 0.94 0.83 0.75 0.66 0.69 0.74 29.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 12/06/07 14/03/07 29/11/06 28/08/06 14/06/06 -
Price 6.60 6.20 5.50 4.66 4.52 4.02 3.84 -
P/RPS 0.79 0.78 0.71 0.61 0.66 0.52 0.79 0.00%
P/EPS 10.40 11.33 12.51 7.89 7.31 8.90 13.03 -13.94%
EY 9.61 8.83 7.99 12.67 13.68 11.23 7.68 16.10%
DY 2.02 0.00 0.00 4.94 2.95 0.00 0.00 -
P/NAPS 1.04 1.01 0.91 0.78 0.76 0.72 0.69 31.42%

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