[ORIENT] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.87%
YoY- 43.63%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,023,728 4,017,284 4,413,316 3,559,152 2,670,756 2,476,804 2,704,540 6.84%
PBT 354,736 358,940 313,740 261,724 176,468 152,820 155,500 14.72%
Tax -94,108 -114,312 -80,424 -105,916 -67,992 -54,460 -58,352 8.28%
NP 260,628 244,628 233,316 155,808 108,476 98,360 97,148 17.86%
-
NP to SH 227,228 244,628 233,316 155,808 108,476 98,360 97,148 15.20%
-
Tax Rate 26.53% 31.85% 25.63% 40.47% 38.53% 35.64% 37.53% -
Total Cost 3,763,100 3,772,656 4,180,000 3,403,344 2,562,280 2,378,444 2,607,392 6.30%
-
Net Worth 3,108,102 4,605,445 2,715,230 2,435,715 2,295,507 2,211,085 2,395,886 4.43%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,108,102 4,605,445 2,715,230 2,435,715 2,295,507 2,211,085 2,395,886 4.43%
NOSH 516,897 829,810 517,019 517,290 516,552 516,596 516,744 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.48% 6.09% 5.29% 4.38% 4.06% 3.97% 3.59% -
ROE 7.31% 5.31% 8.59% 6.40% 4.73% 4.45% 4.05% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 778.44 484.12 853.61 688.04 517.03 479.45 523.38 6.83%
EPS 43.96 29.48 35.16 30.12 21.00 19.04 18.80 15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.013 5.55 5.2517 4.7086 4.4439 4.2801 4.6365 4.42%
Adjusted Per Share Value based on latest NOSH - 517,290
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 648.58 647.54 711.37 573.69 430.49 399.23 435.94 6.84%
EPS 36.63 39.43 37.61 25.11 17.49 15.85 15.66 15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0099 7.4234 4.3766 3.9261 3.7001 3.564 3.8619 4.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.98 4.10 4.10 4.36 3.36 3.74 3.56 -
P/RPS 0.64 0.85 0.48 0.63 0.65 0.78 0.68 -1.00%
P/EPS 11.33 13.91 9.09 14.48 16.00 19.64 18.94 -8.20%
EY 8.83 7.19 11.01 6.91 6.25 5.09 5.28 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.78 0.93 0.76 0.87 0.77 1.25%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 12/06/07 14/06/06 26/05/05 27/05/04 28/05/03 20/05/02 28/05/01 -
Price 5.50 3.84 4.12 3.96 3.80 4.00 4.24 -
P/RPS 0.71 0.79 0.48 0.58 0.73 0.83 0.81 -2.17%
P/EPS 12.51 13.03 9.13 13.15 18.10 21.01 22.55 -9.34%
EY 7.99 7.68 10.95 7.61 5.53 4.76 4.43 10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.69 0.78 0.84 0.86 0.93 0.91 0.00%

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