[ORIENT] YoY Annualized 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- -4.55%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 5,096,884 4,023,728 4,017,284 4,413,316 3,559,152 2,670,756 2,476,804 12.76%
PBT 530,888 354,736 358,940 313,740 261,724 176,468 152,820 23.04%
Tax -140,388 -94,108 -114,312 -80,424 -105,916 -67,992 -54,460 17.07%
NP 390,500 260,628 244,628 233,316 155,808 108,476 98,360 25.80%
-
NP to SH 302,604 227,228 244,628 233,316 155,808 108,476 98,360 20.57%
-
Tax Rate 26.44% 26.53% 31.85% 25.63% 40.47% 38.53% 35.64% -
Total Cost 4,706,384 3,763,100 3,772,656 4,180,000 3,403,344 2,562,280 2,378,444 12.03%
-
Net Worth 3,410,086 3,108,102 4,605,445 2,715,230 2,435,715 2,295,507 2,211,085 7.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 3,410,086 3,108,102 4,605,445 2,715,230 2,435,715 2,295,507 2,211,085 7.48%
NOSH 517,095 516,897 829,810 517,019 517,290 516,552 516,596 0.01%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.66% 6.48% 6.09% 5.29% 4.38% 4.06% 3.97% -
ROE 8.87% 7.31% 5.31% 8.59% 6.40% 4.73% 4.45% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 985.68 778.44 484.12 853.61 688.04 517.03 479.45 12.75%
EPS 58.52 43.96 29.48 35.16 30.12 21.00 19.04 20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5947 6.013 5.55 5.2517 4.7086 4.4439 4.2801 7.46%
Adjusted Per Share Value based on latest NOSH - 517,019
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 821.56 648.58 647.54 711.37 573.69 430.49 399.23 12.76%
EPS 48.78 36.63 39.43 37.61 25.11 17.49 15.85 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4967 5.0099 7.4234 4.3766 3.9261 3.7001 3.564 7.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 5.70 4.98 4.10 4.10 4.36 3.36 3.74 -
P/RPS 0.58 0.64 0.85 0.48 0.63 0.65 0.78 -4.81%
P/EPS 9.74 11.33 13.91 9.09 14.48 16.00 19.64 -11.02%
EY 10.27 8.83 7.19 11.01 6.91 6.25 5.09 12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 0.74 0.78 0.93 0.76 0.87 -0.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 12/06/07 14/06/06 26/05/05 27/05/04 28/05/03 20/05/02 -
Price 5.90 5.50 3.84 4.12 3.96 3.80 4.00 -
P/RPS 0.60 0.71 0.79 0.48 0.58 0.73 0.83 -5.25%
P/EPS 10.08 12.51 13.03 9.13 13.15 18.10 21.01 -11.51%
EY 9.92 7.99 7.68 10.95 7.61 5.53 4.76 13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.69 0.78 0.84 0.86 0.93 -0.72%

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