[ORIENT] QoQ 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- -9.0%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 969,065 1,031,045 1,104,018 1,103,329 1,039,641 1,125,653 1,057,708 -5.65%
PBT 79,950 80,900 89,285 78,435 98,106 112,073 79,017 0.78%
Tax -22,022 -13,716 -16,402 -20,106 -34,008 -25,364 -29,795 -18.20%
NP 57,928 67,184 72,883 58,329 64,098 86,709 49,222 11.43%
-
NP to SH 49,895 67,184 71,142 58,329 64,098 86,709 49,222 0.90%
-
Tax Rate 27.54% 16.95% 18.37% 25.63% 34.66% 22.63% 37.71% -
Total Cost 911,137 963,861 1,031,135 1,045,000 975,543 1,038,944 1,008,486 -6.52%
-
Net Worth 3,074,514 2,767,359 2,749,152 2,715,230 2,661,307 2,616,626 2,457,480 16.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 52,997 51,712 - - 54,276 51,704 - -
Div Payout % 106.22% 76.97% - - 84.68% 59.63% - -
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 3,074,514 2,767,359 2,749,152 2,715,230 2,661,307 2,616,626 2,457,480 16.05%
NOSH 517,046 517,128 517,020 517,019 516,919 517,048 517,037 0.00%
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 5.98% 6.52% 6.60% 5.29% 6.17% 7.70% 4.65% -
ROE 1.62% 2.43% 2.59% 2.15% 2.41% 3.31% 2.00% -
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 187.42 199.38 213.53 213.40 201.12 217.71 204.57 -5.65%
EPS 9.65 12.57 13.76 8.79 12.40 16.77 9.52 0.90%
DPS 10.25 10.00 0.00 0.00 10.50 10.00 0.00 -
NAPS 5.9463 5.3514 5.3173 5.2517 5.1484 5.0607 4.753 16.05%
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 156.20 166.19 177.95 177.84 167.58 181.44 170.49 -5.65%
EPS 8.04 10.83 11.47 9.40 10.33 13.98 7.93 0.92%
DPS 8.54 8.34 0.00 0.00 8.75 8.33 0.00 -
NAPS 4.9558 4.4607 4.4313 4.3766 4.2897 4.2177 3.9612 16.05%
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 2.18 2.09 1.94 1.92 2.06 1.90 2.05 4.17%
P/EPS 42.28 32.02 30.09 36.34 33.39 24.69 44.12 -2.79%
EY 2.37 3.12 3.32 2.75 3.00 4.05 2.27 2.90%
DY 2.51 2.40 0.00 0.00 2.54 2.42 0.00 -
P/NAPS 0.69 0.78 0.78 0.78 0.80 0.82 0.88 -14.93%
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 2.21 2.05 1.92 1.93 2.14 1.91 1.96 8.30%
P/EPS 42.90 31.40 29.80 36.52 34.68 24.81 42.02 1.38%
EY 2.33 3.18 3.36 2.74 2.88 4.03 2.38 -1.40%
DY 2.48 2.45 0.00 0.00 2.44 2.40 0.00 -
P/NAPS 0.70 0.76 0.77 0.78 0.84 0.82 0.84 -11.41%

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