[ORIENT] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -25.73%
YoY- -22.16%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 994,114 1,010,829 1,004,321 969,065 1,031,045 1,104,018 1,103,329 -6.70%
PBT 139,823 102,593 89,735 79,950 80,900 89,285 78,435 46.96%
Tax -11,037 -21,741 -28,578 -22,022 -13,716 -16,402 -20,106 -32.93%
NP 128,786 80,852 61,157 57,928 67,184 72,883 58,329 69.47%
-
NP to SH 128,786 78,635 61,157 49,895 67,184 71,142 58,329 69.47%
-
Tax Rate 7.89% 21.19% 31.85% 27.54% 16.95% 18.37% 25.63% -
Total Cost 865,328 929,977 943,164 911,137 963,861 1,031,135 1,045,000 -11.80%
-
Net Worth 3,209,801 2,880,026 4,605,445 3,074,514 2,767,359 2,749,152 2,715,230 11.79%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 54,111 - - 52,997 51,712 - - -
Div Payout % 42.02% - - 106.22% 76.97% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,209,801 2,880,026 4,605,445 3,074,514 2,767,359 2,749,152 2,715,230 11.79%
NOSH 541,117 516,995 829,810 517,046 517,128 517,020 517,019 3.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.95% 8.00% 6.09% 5.98% 6.52% 6.60% 5.29% -
ROE 4.01% 2.73% 1.33% 1.62% 2.43% 2.59% 2.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 183.71 195.52 121.03 187.42 199.38 213.53 213.40 -9.49%
EPS 23.80 15.21 7.37 9.65 12.57 13.76 8.79 94.14%
DPS 10.00 0.00 0.00 10.25 10.00 0.00 0.00 -
NAPS 5.9318 5.5707 5.55 5.9463 5.3514 5.3173 5.2517 8.44%
Adjusted Per Share Value based on latest NOSH - 517,046
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 160.24 162.93 161.88 156.20 166.19 177.95 177.84 -6.70%
EPS 20.76 12.68 9.86 8.04 10.83 11.47 9.40 69.50%
DPS 8.72 0.00 0.00 8.54 8.34 0.00 0.00 -
NAPS 5.1738 4.6423 7.4234 4.9558 4.4607 4.4313 4.3766 11.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.92 3.86 4.10 4.08 4.16 4.14 4.10 -
P/RPS 2.13 1.97 3.39 2.18 2.09 1.94 1.92 7.15%
P/EPS 16.47 25.38 55.63 42.28 32.02 30.09 36.34 -40.96%
EY 6.07 3.94 1.80 2.37 3.12 3.32 2.75 69.44%
DY 2.55 0.00 0.00 2.51 2.40 0.00 0.00 -
P/NAPS 0.66 0.69 0.74 0.69 0.78 0.78 0.78 -10.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 14/06/06 27/02/06 28/11/05 29/08/05 26/05/05 -
Price 4.52 4.02 3.84 4.14 4.08 4.10 4.12 -
P/RPS 2.46 2.06 3.17 2.21 2.05 1.92 1.93 17.54%
P/EPS 18.99 26.43 52.10 42.90 31.40 29.80 36.52 -35.31%
EY 5.27 3.78 1.92 2.33 3.18 3.36 2.74 54.59%
DY 2.21 0.00 0.00 2.48 2.45 0.00 0.00 -
P/NAPS 0.76 0.72 0.69 0.70 0.76 0.77 0.78 -1.71%

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