[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 39.77%
YoY- 50.81%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,238,392 2,207,347 1,103,329 4,111,743 3,073,149 1,947,496 889,788 136.42%
PBT 247,600 168,882 78,435 357,818 256,521 144,448 65,431 142.63%
Tax -49,204 -37,670 -20,106 -113,389 -81,638 -56,274 -26,479 51.08%
NP 198,396 131,212 58,329 244,429 174,883 88,174 38,952 195.73%
-
NP to SH 198,396 116,588 58,329 244,429 174,883 88,174 38,952 195.73%
-
Tax Rate 19.87% 22.31% 25.63% 31.69% 31.83% 38.96% 40.47% -
Total Cost 3,039,996 2,076,135 1,045,000 3,867,314 2,898,266 1,859,322 850,836 133.53%
-
Net Worth 2,766,199 2,749,150 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 8.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 51,691 - - 105,995 51,694 - - -
Div Payout % 26.05% - - 43.36% 29.56% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,766,199 2,749,150 2,715,230 2,973,612 2,616,110 2,458,011 2,435,715 8.84%
NOSH 516,911 517,019 517,019 517,051 516,946 517,149 517,290 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.13% 5.94% 5.29% 5.94% 5.69% 4.53% 4.38% -
ROE 7.17% 4.24% 2.15% 8.22% 6.68% 3.59% 1.60% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 626.49 426.94 213.40 795.23 594.48 376.58 172.01 136.53%
EPS 35.13 22.55 8.79 47.28 33.83 17.05 7.53 178.94%
DPS 10.00 0.00 0.00 20.50 10.00 0.00 0.00 -
NAPS 5.3514 5.3173 5.2517 5.7511 5.0607 4.753 4.7086 8.89%
Adjusted Per Share Value based on latest NOSH - 516,919
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 521.99 355.80 177.84 662.76 495.36 313.91 143.42 136.42%
EPS 31.98 18.79 9.40 39.40 28.19 14.21 6.28 195.69%
DPS 8.33 0.00 0.00 17.09 8.33 0.00 0.00 -
NAPS 4.4588 4.4313 4.3766 4.7931 4.2169 3.962 3.9261 8.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.16 4.14 4.10 4.14 4.14 4.20 4.36 -
P/RPS 0.66 0.97 1.92 0.52 0.70 1.12 2.53 -59.13%
P/EPS 10.84 18.36 36.34 8.76 12.24 24.63 57.90 -67.24%
EY 9.23 5.45 2.75 11.42 8.17 4.06 1.73 205.01%
DY 2.40 0.00 0.00 4.95 2.42 0.00 0.00 -
P/NAPS 0.78 0.78 0.78 0.72 0.82 0.88 0.93 -11.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 26/05/05 28/02/05 25/11/04 26/08/04 27/05/04 -
Price 4.08 4.10 4.12 4.30 4.16 4.00 3.96 -
P/RPS 0.65 0.96 1.93 0.54 0.70 1.06 2.30 -56.90%
P/EPS 10.63 18.18 36.52 9.10 12.30 23.46 52.59 -65.52%
EY 9.41 5.50 2.74 10.99 8.13 4.26 1.90 190.26%
DY 2.45 0.00 0.00 4.77 2.40 0.00 0.00 -
P/NAPS 0.76 0.77 0.78 0.75 0.82 0.84 0.84 -6.44%

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