[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.45%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 3,959,654 4,012,352 4,030,300 4,017,284 4,207,457 4,317,856 4,414,694 -6.97%
PBT 435,316 442,868 384,656 358,940 332,805 330,133 337,764 18.37%
Tax -101,234 -81,808 -100,638 -114,312 -62,217 -65,605 -75,340 21.70%
NP 334,082 361,060 284,018 244,628 270,588 264,528 262,424 17.41%
-
NP to SH 305,251 361,060 233,466 244,628 234,209 264,528 233,176 19.61%
-
Tax Rate 23.26% 18.47% 26.16% 31.85% 18.69% 19.87% 22.31% -
Total Cost 3,625,572 3,651,292 3,746,282 3,772,656 3,936,869 4,053,328 4,152,270 -8.62%
-
Net Worth 3,070,498 3,463,350 2,879,913 4,605,445 2,822,754 2,766,199 2,749,150 7.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 118,901 77,848 - - 104,680 68,921 - -
Div Payout % 38.95% 21.56% - - 44.70% 26.05% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,070,498 3,463,350 2,879,913 4,605,445 2,822,754 2,766,199 2,749,150 7.62%
NOSH 516,962 583,861 516,975 829,810 516,940 516,911 517,019 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.44% 9.00% 7.05% 6.09% 6.43% 6.13% 5.94% -
ROE 9.94% 10.43% 8.11% 5.31% 8.30% 9.56% 8.48% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 765.95 687.21 779.59 484.12 813.92 835.32 853.87 -6.96%
EPS 59.05 61.84 45.16 29.48 45.30 46.84 45.10 19.62%
DPS 23.00 13.33 0.00 0.00 20.25 13.33 0.00 -
NAPS 5.9395 5.9318 5.5707 5.55 5.4605 5.3514 5.3173 7.63%
Adjusted Per Share Value based on latest NOSH - 829,810
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 638.25 646.74 649.64 647.54 678.19 695.99 711.60 -6.97%
EPS 49.20 58.20 37.63 39.43 37.75 42.64 37.59 19.59%
DPS 19.17 12.55 0.00 0.00 16.87 11.11 0.00 -
NAPS 4.9493 5.5825 4.6421 7.4234 4.5499 4.4588 4.4313 7.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.46 3.92 3.86 4.10 4.08 4.16 4.14 -
P/RPS 0.58 0.57 0.50 0.85 0.50 0.50 0.48 13.40%
P/EPS 7.55 6.34 8.55 13.91 9.01 8.13 9.18 -12.18%
EY 13.24 15.78 11.70 7.19 11.10 12.30 10.89 13.87%
DY 5.16 3.40 0.00 0.00 4.96 3.21 0.00 -
P/NAPS 0.75 0.66 0.69 0.74 0.75 0.78 0.78 -2.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/03/07 29/11/06 28/08/06 14/06/06 27/02/06 28/11/05 29/08/05 -
Price 4.66 4.52 4.02 3.84 4.14 4.08 4.10 -
P/RPS 0.61 0.66 0.52 0.79 0.51 0.49 0.48 17.27%
P/EPS 7.89 7.31 8.90 13.03 9.14 7.97 9.09 -8.98%
EY 12.67 13.68 11.23 7.68 10.94 12.54 11.00 9.85%
DY 4.94 2.95 0.00 0.00 4.89 3.27 0.00 -
P/NAPS 0.78 0.76 0.72 0.69 0.76 0.76 0.77 0.86%

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