[ORIENT] QoQ TTM 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- 1.52%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 4,278,033 4,372,641 4,326,331 4,112,790 4,007,345 3,691,490 3,360,149 17.45%
PBT 346,726 377,899 367,631 354,627 333,759 266,945 247,407 25.20%
Tax -84,232 -95,880 -109,273 -115,646 -98,356 -83,685 -76,532 6.59%
NP 262,494 282,019 258,358 238,981 235,403 183,260 170,875 33.10%
-
NP to SH 260,753 280,278 258,358 238,981 235,403 183,260 170,875 32.51%
-
Tax Rate 24.29% 25.37% 29.72% 32.61% 29.47% 31.35% 30.93% -
Total Cost 4,015,539 4,090,622 4,067,973 3,873,809 3,771,942 3,508,230 3,189,274 16.58%
-
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 105,989 105,981 105,981 105,981 103,387 103,350 103,350 1.69%
Div Payout % 40.65% 37.81% 41.02% 44.35% 43.92% 56.40% 60.48% -
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 6.14% 6.45% 5.97% 5.81% 5.87% 4.96% 5.09% -
ROE 9.42% 10.20% 9.52% 8.98% 9.00% 7.46% 7.02% -
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 827.27 845.74 836.78 795.63 775.04 713.97 649.57 17.47%
EPS 50.42 54.21 49.97 46.23 45.53 35.44 33.03 32.54%
DPS 20.50 20.50 20.50 20.50 20.00 20.00 20.00 1.65%
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 689.57 704.82 697.35 662.93 645.94 595.02 541.62 17.45%
EPS 42.03 45.18 41.64 38.52 37.94 29.54 27.54 32.52%
DPS 17.08 17.08 17.08 17.08 16.66 16.66 16.66 1.67%
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 0.50 0.49 0.49 0.52 0.53 0.59 0.67 -17.71%
P/EPS 8.25 7.64 8.20 8.95 9.09 11.85 13.20 -26.87%
EY 12.12 13.09 12.19 11.17 11.00 8.44 7.58 36.69%
DY 4.93 4.95 5.00 4.95 4.83 4.76 4.59 4.87%
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 0.49 0.48 0.49 0.54 0.54 0.56 0.61 -13.57%
P/EPS 8.09 7.56 8.24 9.30 9.14 11.29 11.99 -23.05%
EY 12.36 13.22 12.13 10.75 10.94 8.86 8.34 29.95%
DY 5.02 5.00 4.98 4.77 4.81 5.00 5.05 -0.39%
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