[ORIENT] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 76.16%
YoY- 150.85%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,196,715 994,114 1,031,045 1,125,653 809,798 808,488 666,134 10.25%
PBT 159,534 139,823 80,900 112,073 45,259 85,391 55,913 19.08%
Tax -35,034 -11,037 -13,716 -25,364 -10,693 -27,773 -24,720 5.98%
NP 124,500 128,786 67,184 86,709 34,566 57,618 31,193 25.93%
-
NP to SH 104,606 128,786 67,184 86,709 34,566 57,618 31,193 22.33%
-
Tax Rate 21.96% 7.89% 16.95% 22.63% 23.63% 32.52% 44.21% -
Total Cost 1,072,215 865,328 963,861 1,038,944 775,232 750,870 634,941 9.12%
-
Net Worth 3,279,137 3,209,801 2,767,359 2,616,626 2,336,640 2,244,722 2,284,382 6.20%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 51,708 54,111 51,712 51,704 51,668 - - -
Div Payout % 49.43% 42.02% 76.97% 59.63% 149.48% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,279,137 3,209,801 2,767,359 2,616,626 2,336,640 2,244,722 2,284,382 6.20%
NOSH 517,083 541,117 517,128 517,048 516,681 517,217 517,296 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.40% 12.95% 6.52% 7.70% 4.27% 7.13% 4.68% -
ROE 3.19% 4.01% 2.43% 3.31% 1.48% 2.57% 1.37% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 231.44 183.71 199.38 217.71 156.73 156.31 128.77 10.25%
EPS 20.23 23.80 12.57 16.77 6.69 11.14 6.03 22.34%
DPS 10.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 6.3416 5.9318 5.3514 5.0607 4.5224 4.34 4.416 6.21%
Adjusted Per Share Value based on latest NOSH - 517,048
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 192.90 160.24 166.19 181.44 130.53 130.32 107.37 10.25%
EPS 16.86 20.76 10.83 13.98 5.57 9.29 5.03 22.32%
DPS 8.33 8.72 8.34 8.33 8.33 0.00 0.00 -
NAPS 5.2856 5.1738 4.4607 4.2177 3.7664 3.6182 3.6822 6.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 6.90 3.92 4.16 4.14 4.48 3.44 3.02 -
P/RPS 2.98 2.13 2.09 1.90 2.86 2.20 2.35 4.03%
P/EPS 34.11 16.47 32.02 24.69 66.97 30.88 50.08 -6.19%
EY 2.93 6.07 3.12 4.05 1.49 3.24 2.00 6.56%
DY 1.45 2.55 2.40 2.42 2.23 0.00 0.00 -
P/NAPS 1.09 0.66 0.78 0.82 0.99 0.79 0.68 8.17%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 28/11/05 25/11/04 19/11/03 21/11/02 30/11/01 -
Price 6.60 4.52 4.08 4.16 4.42 3.36 3.10 -
P/RPS 2.85 2.46 2.05 1.91 2.82 2.15 2.41 2.83%
P/EPS 32.62 18.99 31.40 24.81 66.07 30.16 51.41 -7.29%
EY 3.07 5.27 3.18 4.03 1.51 3.32 1.95 7.85%
DY 1.52 2.21 2.45 2.40 2.26 0.00 0.00 -
P/NAPS 1.04 0.76 0.76 0.82 0.98 0.77 0.70 6.81%

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