[ORIENT] QoQ Cumulative 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- -76.14%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative 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 3,238,392 2,207,347 1,103,329 4,111,743 3,073,149 1,947,496 66.88%
PBT 332,805 247,600 168,882 78,435 357,818 256,521 144,448 74.17%
Tax -62,217 -49,204 -37,670 -20,106 -113,389 -81,638 -56,274 6.90%
NP 270,588 198,396 131,212 58,329 244,429 174,883 88,174 110.74%
-
NP to SH 234,209 198,396 116,588 58,329 244,429 174,883 88,174 91.45%
-
Tax Rate 18.69% 19.87% 22.31% 25.63% 31.69% 31.83% 38.96% -
Total Cost 3,936,869 3,039,996 2,076,135 1,045,000 3,867,314 2,898,266 1,859,322 64.66%
-
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 51,691 - - 105,995 51,694 - -
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% 7.17% 4.24% 2.15% 8.22% 6.68% 3.59% -
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 813.92 626.49 426.94 213.40 795.23 594.48 376.58 66.93%
EPS 45.30 35.13 22.55 8.79 47.28 33.83 17.05 91.48%
DPS 20.25 10.00 0.00 0.00 20.50 10.00 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 678.19 521.99 355.80 177.84 662.76 495.36 313.91 66.88%
EPS 37.75 31.98 18.79 9.40 39.40 28.19 14.21 91.47%
DPS 16.87 8.33 0.00 0.00 17.09 8.33 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 0.66 0.97 1.92 0.52 0.70 1.12 -41.50%
P/EPS 9.01 10.84 18.36 36.34 8.76 12.24 24.63 -48.75%
EY 11.10 9.23 5.45 2.75 11.42 8.17 4.06 95.16%
DY 4.96 2.40 0.00 0.00 4.95 2.42 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 0.65 0.96 1.93 0.54 0.70 1.06 -38.51%
P/EPS 9.14 10.63 18.18 36.52 9.10 12.30 23.46 -46.56%
EY 10.94 9.41 5.50 2.74 10.99 8.13 4.26 87.20%
DY 4.89 2.45 0.00 0.00 4.77 2.40 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