[ORIENT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 76.16%
YoY- 150.85%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,104,018 1,103,329 1,039,641 1,125,653 1,057,708 889,788 934,196 11.79%
PBT 89,285 78,435 98,106 112,073 79,017 65,431 77,238 10.15%
Tax -16,402 -20,106 -34,008 -25,364 -29,795 -26,479 -16,718 -1.26%
NP 72,883 58,329 64,098 86,709 49,222 38,952 60,520 13.20%
-
NP to SH 71,142 58,329 64,098 86,709 49,222 38,952 60,520 11.39%
-
Tax Rate 18.37% 25.63% 34.66% 22.63% 37.71% 40.47% 21.64% -
Total Cost 1,031,135 1,045,000 975,543 1,038,944 1,008,486 850,836 873,676 11.69%
-
Net Worth 2,749,152 2,715,230 2,661,307 2,616,626 2,457,480 2,435,715 2,396,561 9.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 54,276 51,704 - - 51,682 -
Div Payout % - - 84.68% 59.63% - - 85.40% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,749,152 2,715,230 2,661,307 2,616,626 2,457,480 2,435,715 2,396,561 9.59%
NOSH 517,020 517,019 516,919 517,048 517,037 517,290 516,823 0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.60% 5.29% 6.17% 7.70% 4.65% 4.38% 6.48% -
ROE 2.59% 2.15% 2.41% 3.31% 2.00% 1.60% 2.53% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 213.53 213.40 201.12 217.71 204.57 172.01 180.76 11.75%
EPS 13.76 8.79 12.40 16.77 9.52 7.53 11.71 11.36%
DPS 0.00 0.00 10.50 10.00 0.00 0.00 10.00 -
NAPS 5.3173 5.2517 5.1484 5.0607 4.753 4.7086 4.6371 9.56%
Adjusted Per Share Value based on latest NOSH - 517,048
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 177.95 177.84 167.58 181.44 170.49 143.42 150.58 11.78%
EPS 11.47 9.40 10.33 13.98 7.93 6.28 9.76 11.37%
DPS 0.00 0.00 8.75 8.33 0.00 0.00 8.33 -
NAPS 4.4313 4.3766 4.2897 4.2177 3.9612 3.9261 3.863 9.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.14 4.10 4.14 4.14 4.20 4.36 4.60 -
P/RPS 1.94 1.92 2.06 1.90 2.05 2.53 2.54 -16.45%
P/EPS 30.09 36.34 33.39 24.69 44.12 57.90 39.28 -16.29%
EY 3.32 2.75 3.00 4.05 2.27 1.73 2.55 19.25%
DY 0.00 0.00 2.54 2.42 0.00 0.00 2.17 -
P/NAPS 0.78 0.78 0.80 0.82 0.88 0.93 0.99 -14.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 -
Price 4.10 4.12 4.30 4.16 4.00 3.96 4.58 -
P/RPS 1.92 1.93 2.14 1.91 1.96 2.30 2.53 -16.81%
P/EPS 29.80 36.52 34.68 24.81 42.02 52.59 39.11 -16.59%
EY 3.36 2.74 2.88 4.03 2.38 1.90 2.56 19.89%
DY 0.00 0.00 2.44 2.40 0.00 0.00 2.18 -
P/NAPS 0.77 0.78 0.84 0.82 0.84 0.84 0.99 -15.43%

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