[ORIENT] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 63.78%
YoY- 91.69%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 799,822 1,296,742 1,196,715 994,114 1,031,045 1,125,653 809,798 -0.20%
PBT 87,458 175,231 159,534 139,823 80,900 112,073 45,259 11.59%
Tax -18,431 -36,536 -35,034 -11,037 -13,716 -25,364 -10,693 9.48%
NP 69,027 138,695 124,500 128,786 67,184 86,709 34,566 12.20%
-
NP to SH 51,848 119,018 104,606 128,786 67,184 86,709 34,566 6.98%
-
Tax Rate 21.07% 20.85% 21.96% 7.89% 16.95% 22.63% 23.63% -
Total Cost 730,795 1,158,047 1,072,215 865,328 963,861 1,038,944 775,232 -0.97%
-
Net Worth 3,861,668 3,683,819 3,279,137 3,209,801 2,767,359 2,616,626 2,336,640 8.72%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 25,846 51,701 51,708 54,111 51,712 51,704 51,668 -10.89%
Div Payout % 49.85% 43.44% 49.43% 42.02% 76.97% 59.63% 149.48% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 3,861,668 3,683,819 3,279,137 3,209,801 2,767,359 2,616,626 2,336,640 8.72%
NOSH 516,929 517,019 517,083 541,117 517,128 517,048 516,681 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.63% 10.70% 10.40% 12.95% 6.52% 7.70% 4.27% -
ROE 1.34% 3.23% 3.19% 4.01% 2.43% 3.31% 1.48% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 154.73 250.81 231.44 183.71 199.38 217.71 156.73 -0.21%
EPS 10.03 23.02 20.23 23.80 12.57 16.77 6.69 6.97%
DPS 5.00 10.00 10.00 10.00 10.00 10.00 10.00 -10.90%
NAPS 7.4704 7.1251 6.3416 5.9318 5.3514 5.0607 4.5224 8.71%
Adjusted Per Share Value based on latest NOSH - 541,117
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 128.92 209.02 192.90 160.24 166.19 181.44 130.53 -0.20%
EPS 8.36 19.18 16.86 20.76 10.83 13.98 5.57 6.99%
DPS 4.17 8.33 8.33 8.72 8.34 8.33 8.33 -10.88%
NAPS 6.2246 5.9379 5.2856 5.1738 4.4607 4.2177 3.7664 8.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.50 5.40 6.90 3.92 4.16 4.14 4.48 -
P/RPS 3.55 2.15 2.98 2.13 2.09 1.90 2.86 3.66%
P/EPS 54.84 23.46 34.11 16.47 32.02 24.69 66.97 -3.27%
EY 1.82 4.26 2.93 6.07 3.12 4.05 1.49 3.38%
DY 0.91 1.85 1.45 2.55 2.40 2.42 2.23 -13.86%
P/NAPS 0.74 0.76 1.09 0.66 0.78 0.82 0.99 -4.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 27/11/08 28/11/07 29/11/06 28/11/05 25/11/04 19/11/03 -
Price 5.68 4.70 6.60 4.52 4.08 4.16 4.42 -
P/RPS 3.67 1.87 2.85 2.46 2.05 1.91 2.82 4.48%
P/EPS 56.63 20.42 32.62 18.99 31.40 24.81 66.07 -2.53%
EY 1.77 4.90 3.07 5.27 3.18 4.03 1.51 2.68%
DY 0.88 2.13 1.52 2.21 2.45 2.40 2.26 -14.53%
P/NAPS 0.76 0.66 1.04 0.76 0.76 0.82 0.98 -4.14%

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