[ORIENT] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 22.57%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 950,390 994,114 1,010,829 1,004,321 969,065 1,031,045 1,104,018 -9.48%
PBT 103,165 139,823 102,593 89,735 79,950 80,900 89,285 10.08%
Tax -39,878 -11,037 -21,741 -28,578 -22,022 -13,716 -16,402 80.51%
NP 63,287 128,786 80,852 61,157 57,928 67,184 72,883 -8.95%
-
NP to SH 65,494 128,786 78,635 61,157 49,895 67,184 71,142 -5.35%
-
Tax Rate 38.65% 7.89% 21.19% 31.85% 27.54% 16.95% 18.37% -
Total Cost 887,103 865,328 929,977 943,164 911,137 963,861 1,031,135 -9.51%
-
Net Worth 2,585,111 3,209,801 2,880,026 4,605,445 3,074,514 2,767,359 2,749,152 -4.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 67,212 54,111 - - 52,997 51,712 - -
Div Payout % 102.62% 42.02% - - 106.22% 76.97% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,585,111 3,209,801 2,880,026 4,605,445 3,074,514 2,767,359 2,749,152 -4.00%
NOSH 517,022 541,117 516,995 829,810 517,046 517,128 517,020 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.66% 12.95% 8.00% 6.09% 5.98% 6.52% 6.60% -
ROE 2.53% 4.01% 2.73% 1.33% 1.62% 2.43% 2.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 183.82 183.71 195.52 121.03 187.42 199.38 213.53 -9.48%
EPS 12.67 23.80 15.21 7.37 9.65 12.57 13.76 -5.33%
DPS 13.00 10.00 0.00 0.00 10.25 10.00 0.00 -
NAPS 5.00 5.9318 5.5707 5.55 5.9463 5.3514 5.3173 -4.00%
Adjusted Per Share Value based on latest NOSH - 829,810
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 153.19 160.24 162.93 161.88 156.20 166.19 177.95 -9.48%
EPS 10.56 20.76 12.68 9.86 8.04 10.83 11.47 -5.34%
DPS 10.83 8.72 0.00 0.00 8.54 8.34 0.00 -
NAPS 4.1669 5.1738 4.6423 7.4234 4.9558 4.4607 4.4313 -4.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.46 3.92 3.86 4.10 4.08 4.16 4.14 -
P/RPS 2.43 2.13 1.97 3.39 2.18 2.09 1.94 16.15%
P/EPS 35.21 16.47 25.38 55.63 42.28 32.02 30.09 11.01%
EY 2.84 6.07 3.94 1.80 2.37 3.12 3.32 -9.86%
DY 2.91 2.55 0.00 0.00 2.51 2.40 0.00 -
P/NAPS 0.89 0.66 0.69 0.74 0.69 0.78 0.78 9.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/03/07 29/11/06 28/08/06 14/06/06 27/02/06 28/11/05 29/08/05 -
Price 4.66 4.52 4.02 3.84 4.14 4.08 4.10 -
P/RPS 2.54 2.46 2.06 3.17 2.21 2.05 1.92 20.44%
P/EPS 36.79 18.99 26.43 52.10 42.90 31.40 29.80 15.03%
EY 2.72 5.27 3.78 1.92 2.33 3.18 3.36 -13.10%
DY 2.79 2.21 0.00 0.00 2.48 2.45 0.00 -
P/NAPS 0.93 0.76 0.72 0.69 0.70 0.76 0.77 13.37%

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