[ORIENT] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 126.37%
YoY- 37.87%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,103,329 4,111,743 3,073,149 1,947,496 889,788 3,133,713 2,203,854 -36.92%
PBT 78,435 357,818 256,521 144,448 65,431 230,786 148,855 -34.73%
Tax -20,106 -113,389 -81,638 -56,274 -26,479 -68,710 -50,333 -45.73%
NP 58,329 244,429 174,883 88,174 38,952 162,076 98,522 -29.47%
-
NP to SH 58,329 244,429 174,883 88,174 38,952 162,076 98,522 -29.47%
-
Tax Rate 25.63% 31.69% 31.83% 38.96% 40.47% 29.77% 33.81% -
Total Cost 1,045,000 3,867,314 2,898,266 1,859,322 850,836 2,971,637 2,105,332 -37.28%
-
Net Worth 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 2,337,648 10.48%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 105,995 51,694 - - 103,408 51,690 -
Div Payout % - 43.36% 29.56% - - 63.80% 52.47% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 2,337,648 10.48%
NOSH 517,019 517,051 516,946 517,149 517,290 517,041 516,904 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.29% 5.94% 5.69% 4.53% 4.38% 5.17% 4.47% -
ROE 2.15% 8.22% 6.68% 3.59% 1.60% 6.75% 4.21% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 213.40 795.23 594.48 376.58 172.01 606.09 426.36 -36.93%
EPS 8.79 47.28 33.83 17.05 7.53 31.35 19.06 -40.28%
DPS 0.00 20.50 10.00 0.00 0.00 20.00 10.00 -
NAPS 5.2517 5.7511 5.0607 4.753 4.7086 4.6425 4.5224 10.47%
Adjusted Per Share Value based on latest NOSH - 517,037
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 177.84 662.76 495.36 313.91 143.42 505.12 355.24 -36.92%
EPS 9.40 39.40 28.19 14.21 6.28 26.12 15.88 -29.47%
DPS 0.00 17.09 8.33 0.00 0.00 16.67 8.33 -
NAPS 4.3766 4.7931 4.2169 3.962 3.9261 3.8691 3.768 10.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.10 4.14 4.14 4.20 4.36 4.60 4.48 -
P/RPS 1.92 0.52 0.70 1.12 2.53 0.76 1.05 49.47%
P/EPS 36.34 8.76 12.24 24.63 57.90 14.67 23.50 33.68%
EY 2.75 11.42 8.17 4.06 1.73 6.81 4.25 -25.16%
DY 0.00 4.95 2.42 0.00 0.00 4.35 2.23 -
P/NAPS 0.78 0.72 0.82 0.88 0.93 0.99 0.99 -14.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 19/11/03 -
Price 4.12 4.30 4.16 4.00 3.96 4.58 4.42 -
P/RPS 1.93 0.54 0.70 1.06 2.30 0.76 1.04 50.95%
P/EPS 36.52 9.10 12.30 23.46 52.59 14.61 23.19 35.32%
EY 2.74 10.99 8.13 4.26 1.90 6.84 4.31 -26.04%
DY 0.00 4.77 2.40 0.00 0.00 4.37 2.26 -
P/NAPS 0.78 0.75 0.82 0.84 0.84 0.99 0.98 -14.10%

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