[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 70.17%
YoY- 13.44%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,015,150 1,004,321 4,207,457 3,238,392 2,207,347 1,103,329 4,111,743 -37.91%
PBT 192,328 89,735 332,805 247,600 168,882 78,435 357,818 -33.96%
Tax -50,319 -28,578 -62,217 -49,204 -37,670 -20,106 -113,389 -41.90%
NP 142,009 61,157 270,588 198,396 131,212 58,329 244,429 -30.44%
-
NP to SH 116,733 61,157 234,209 198,396 116,588 58,329 244,429 -38.98%
-
Tax Rate 26.16% 31.85% 18.69% 19.87% 22.31% 25.63% 31.69% -
Total Cost 1,873,141 943,164 3,936,869 3,039,996 2,076,135 1,045,000 3,867,314 -38.40%
-
Net Worth 2,879,913 4,605,445 2,822,754 2,766,199 2,749,150 2,715,230 2,973,612 -2.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 104,680 51,691 - - 105,995 -
Div Payout % - - 44.70% 26.05% - - 43.36% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,879,913 4,605,445 2,822,754 2,766,199 2,749,150 2,715,230 2,973,612 -2.11%
NOSH 516,975 829,810 516,940 516,911 517,019 517,019 517,051 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.05% 6.09% 6.43% 6.13% 5.94% 5.29% 5.94% -
ROE 4.05% 1.33% 8.30% 7.17% 4.24% 2.15% 8.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 389.80 121.03 813.92 626.49 426.94 213.40 795.23 -37.91%
EPS 22.58 7.37 45.30 35.13 22.55 8.79 47.28 -38.98%
DPS 0.00 0.00 20.25 10.00 0.00 0.00 20.50 -
NAPS 5.5707 5.55 5.4605 5.3514 5.3173 5.2517 5.7511 -2.10%
Adjusted Per Share Value based on latest NOSH - 517,128
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 324.82 161.88 678.19 521.99 355.80 177.84 662.76 -37.91%
EPS 18.82 9.86 37.75 31.98 18.79 9.40 39.40 -38.97%
DPS 0.00 0.00 16.87 8.33 0.00 0.00 17.09 -
NAPS 4.6421 7.4234 4.5499 4.4588 4.4313 4.3766 4.7931 -2.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.86 4.10 4.08 4.16 4.14 4.10 4.14 -
P/RPS 0.99 3.39 0.50 0.66 0.97 1.92 0.52 53.79%
P/EPS 17.09 55.63 9.01 10.84 18.36 36.34 8.76 56.32%
EY 5.85 1.80 11.10 9.23 5.45 2.75 11.42 -36.05%
DY 0.00 0.00 4.96 2.40 0.00 0.00 4.95 -
P/NAPS 0.69 0.74 0.75 0.78 0.78 0.78 0.72 -2.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 14/06/06 27/02/06 28/11/05 29/08/05 26/05/05 28/02/05 -
Price 4.02 3.84 4.14 4.08 4.10 4.12 4.30 -
P/RPS 1.03 3.17 0.51 0.65 0.96 1.93 0.54 53.98%
P/EPS 17.80 52.10 9.14 10.63 18.18 36.52 9.10 56.59%
EY 5.62 1.92 10.94 9.41 5.50 2.74 10.99 -36.13%
DY 0.00 0.00 4.89 2.45 0.00 0.00 4.77 -
P/NAPS 0.72 0.69 0.76 0.76 0.77 0.78 0.75 -2.69%

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