[ORIENT] YoY Annual (Unaudited) 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
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 5,131,793 4,510,896 3,959,654 4,207,457 4,111,743 3,133,713 2,946,280 9.68%
PBT 477,509 510,066 435,316 332,805 357,818 230,786 254,559 11.04%
Tax -115,477 -120,430 -101,234 -62,217 -113,389 -68,710 -93,560 3.56%
NP 362,032 389,636 334,082 270,588 244,429 162,076 160,999 14.44%
-
NP to SH 313,657 323,925 305,251 234,209 244,429 162,076 160,999 11.74%
-
Tax Rate 24.18% 23.61% 23.26% 18.69% 31.69% 29.77% 36.75% -
Total Cost 4,769,761 4,121,260 3,625,572 3,936,869 3,867,314 2,971,637 2,785,281 9.37%
-
Net Worth 3,581,134 3,326,975 3,070,498 2,822,754 2,973,612 2,400,365 2,248,151 8.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 82,720 118,898 118,901 104,680 105,995 103,408 129,251 -7.16%
Div Payout % 26.37% 36.71% 38.95% 44.70% 43.36% 63.80% 80.28% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,581,134 3,326,975 3,070,498 2,822,754 2,973,612 2,400,365 2,248,151 8.06%
NOSH 517,004 516,948 516,962 516,940 517,051 517,041 517,006 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.05% 8.64% 8.44% 6.43% 5.94% 5.17% 5.46% -
ROE 8.76% 9.74% 9.94% 8.30% 8.22% 6.75% 7.16% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 992.60 872.60 765.95 813.92 795.23 606.09 569.87 9.68%
EPS 60.67 62.65 59.05 45.30 47.28 31.35 31.14 11.74%
DPS 16.00 23.00 23.00 20.25 20.50 20.00 25.00 -7.16%
NAPS 6.9267 6.4358 5.9395 5.4605 5.7511 4.6425 4.3484 8.06%
Adjusted Per Share Value based on latest NOSH - 517,046
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 827.18 727.10 638.25 678.19 662.76 505.12 474.91 9.68%
EPS 50.56 52.21 49.20 37.75 39.40 26.12 25.95 11.74%
DPS 13.33 19.16 19.17 16.87 17.09 16.67 20.83 -7.16%
NAPS 5.7724 5.3627 4.9493 4.5499 4.7931 3.8691 3.6238 8.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 4.94 6.60 4.46 4.08 4.14 4.60 3.70 -
P/RPS 0.50 0.76 0.58 0.50 0.52 0.76 0.65 -4.27%
P/EPS 8.14 10.53 7.55 9.01 8.76 14.67 11.88 -6.10%
EY 12.28 9.49 13.24 11.10 11.42 6.81 8.42 6.48%
DY 3.24 3.48 5.16 4.96 4.95 4.35 6.76 -11.52%
P/NAPS 0.71 1.03 0.75 0.75 0.72 0.99 0.85 -2.95%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 27/02/08 14/03/07 27/02/06 28/02/05 26/02/04 03/04/03 -
Price 4.78 6.00 4.66 4.14 4.30 4.58 3.36 -
P/RPS 0.48 0.69 0.61 0.51 0.54 0.76 0.59 -3.37%
P/EPS 7.88 9.58 7.89 9.14 9.10 14.61 10.79 -5.09%
EY 12.69 10.44 12.67 10.94 10.99 6.84 9.27 5.36%
DY 3.35 3.83 4.94 4.89 4.77 4.37 7.44 -12.44%
P/NAPS 0.69 0.93 0.78 0.76 0.75 0.99 0.77 -1.81%

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