[ORIENT] QoQ 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- -26.08%
YoY- 5.91%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,031,045 1,104,018 1,103,329 1,039,641 1,125,653 1,057,708 889,788 10.31%
PBT 80,900 89,285 78,435 98,106 112,073 79,017 65,431 15.18%
Tax -13,716 -16,402 -20,106 -34,008 -25,364 -29,795 -26,479 -35.47%
NP 67,184 72,883 58,329 64,098 86,709 49,222 38,952 43.77%
-
NP to SH 67,184 71,142 58,329 64,098 86,709 49,222 38,952 43.77%
-
Tax Rate 16.95% 18.37% 25.63% 34.66% 22.63% 37.71% 40.47% -
Total Cost 963,861 1,031,135 1,045,000 975,543 1,038,944 1,008,486 850,836 8.66%
-
Net Worth 2,767,359 2,749,152 2,715,230 2,661,307 2,616,626 2,457,480 2,435,715 8.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 51,712 - - 54,276 51,704 - - -
Div Payout % 76.97% - - 84.68% 59.63% - - -
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 2,767,359 2,749,152 2,715,230 2,661,307 2,616,626 2,457,480 2,435,715 8.87%
NOSH 517,128 517,020 517,019 516,919 517,048 517,037 517,290 -0.02%
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 6.52% 6.60% 5.29% 6.17% 7.70% 4.65% 4.38% -
ROE 2.43% 2.59% 2.15% 2.41% 3.31% 2.00% 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 199.38 213.53 213.40 201.12 217.71 204.57 172.01 10.33%
EPS 12.57 13.76 8.79 12.40 16.77 9.52 7.53 40.67%
DPS 10.00 0.00 0.00 10.50 10.00 0.00 0.00 -
NAPS 5.3514 5.3173 5.2517 5.1484 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 166.19 177.95 177.84 167.58 181.44 170.49 143.42 10.31%
EPS 10.83 11.47 9.40 10.33 13.98 7.93 6.28 43.75%
DPS 8.34 0.00 0.00 8.75 8.33 0.00 0.00 -
NAPS 4.4607 4.4313 4.3766 4.2897 4.2177 3.9612 3.9261 8.87%
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 2.09 1.94 1.92 2.06 1.90 2.05 2.53 -11.94%
P/EPS 32.02 30.09 36.34 33.39 24.69 44.12 57.90 -32.60%
EY 3.12 3.32 2.75 3.00 4.05 2.27 1.73 48.10%
DY 2.40 0.00 0.00 2.54 2.42 0.00 0.00 -
P/NAPS 0.78 0.78 0.78 0.80 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 2.05 1.92 1.93 2.14 1.91 1.96 2.30 -7.37%
P/EPS 31.40 29.80 36.52 34.68 24.81 42.02 52.59 -29.07%
EY 3.18 3.36 2.74 2.88 4.03 2.38 1.90 40.92%
DY 2.45 0.00 0.00 2.44 2.40 0.00 0.00 -
P/NAPS 0.76 0.77 0.78 0.84 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