[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -4.55%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 4,207,457 4,317,856 4,414,694 4,413,316 4,111,743 4,097,532 3,894,992 5.26%
PBT 332,805 330,133 337,764 313,740 357,818 342,028 288,896 9.86%
Tax -62,217 -65,605 -75,340 -80,424 -113,389 -108,850 -112,548 -32.57%
NP 270,588 264,528 262,424 233,316 244,429 233,177 176,348 32.92%
-
NP to SH 234,209 264,528 233,176 233,316 244,429 233,177 176,348 20.76%
-
Tax Rate 18.69% 19.87% 22.31% 25.63% 31.69% 31.82% 38.96% -
Total Cost 3,936,869 4,053,328 4,152,270 4,180,000 3,867,314 3,864,354 3,718,644 3.86%
-
Net Worth 2,822,754 2,766,199 2,749,150 2,715,230 2,973,612 2,616,110 2,458,011 9.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 104,680 68,921 - - 105,995 68,926 - -
Div Payout % 44.70% 26.05% - - 43.36% 29.56% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,822,754 2,766,199 2,749,150 2,715,230 2,973,612 2,616,110 2,458,011 9.63%
NOSH 516,940 516,911 517,019 517,019 517,051 516,946 517,149 -0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.43% 6.13% 5.94% 5.29% 5.94% 5.69% 4.53% -
ROE 8.30% 9.56% 8.48% 8.59% 8.22% 8.91% 7.17% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 813.92 835.32 853.87 853.61 795.23 792.64 753.17 5.29%
EPS 45.30 46.84 45.10 35.16 47.28 45.11 34.10 20.78%
DPS 20.25 13.33 0.00 0.00 20.50 13.33 0.00 -
NAPS 5.4605 5.3514 5.3173 5.2517 5.7511 5.0607 4.753 9.66%
Adjusted Per Share Value based on latest NOSH - 517,019
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 678.19 695.99 711.60 711.37 662.76 660.47 627.83 5.26%
EPS 37.75 42.64 37.59 37.61 39.40 37.59 28.43 20.74%
DPS 16.87 11.11 0.00 0.00 17.09 11.11 0.00 -
NAPS 4.5499 4.4588 4.4313 4.3766 4.7931 4.2169 3.962 9.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.08 4.16 4.14 4.10 4.14 4.14 4.20 -
P/RPS 0.50 0.50 0.48 0.48 0.52 0.52 0.56 -7.25%
P/EPS 9.01 8.13 9.18 9.09 8.76 9.18 12.32 -18.78%
EY 11.10 12.30 10.89 11.01 11.42 10.90 8.12 23.10%
DY 4.96 3.21 0.00 0.00 4.95 3.22 0.00 -
P/NAPS 0.75 0.78 0.78 0.78 0.72 0.82 0.88 -10.08%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 26/05/05 28/02/05 25/11/04 26/08/04 -
Price 4.14 4.08 4.10 4.12 4.30 4.16 4.00 -
P/RPS 0.51 0.49 0.48 0.48 0.54 0.52 0.53 -2.52%
P/EPS 9.14 7.97 9.09 9.13 9.10 9.22 11.73 -15.28%
EY 10.94 12.54 11.00 10.95 10.99 10.84 8.53 17.99%
DY 4.89 3.27 0.00 0.00 4.77 3.21 0.00 -
P/NAPS 0.76 0.76 0.77 0.78 0.75 0.82 0.84 -6.43%

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