[ORIENT] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.31%
YoY- -16.58%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,163,017 5,214,522 3,999,204 4,015,260 4,372,641 3,691,490 2,950,547 5.89%
PBT 404,563 609,990 469,546 353,178 377,899 266,945 255,997 7.91%
Tax -112,547 -139,388 -107,539 -86,057 -95,880 -83,685 -81,116 5.60%
NP 292,016 470,602 362,007 267,121 282,019 183,260 174,881 8.91%
-
NP to SH 252,252 388,064 329,961 233,812 280,278 183,260 174,881 6.28%
-
Tax Rate 27.82% 22.85% 22.90% 24.37% 25.37% 31.35% 31.69% -
Total Cost 3,871,001 4,743,920 3,637,197 3,748,139 4,090,622 3,508,230 2,775,666 5.69%
-
Net Worth 3,618,345 3,627,262 3,168,343 2,880,026 2,749,152 2,457,480 2,349,198 7.45%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 83,392 118,929 121,324 104,710 105,981 103,350 64,630 4.33%
Div Payout % 33.06% 30.65% 36.77% 44.78% 37.81% 56.40% 36.96% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,618,345 3,627,262 3,168,343 2,880,026 2,749,152 2,457,480 2,349,198 7.45%
NOSH 516,906 517,035 517,018 516,995 517,020 517,037 516,647 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.01% 9.02% 9.05% 6.65% 6.45% 4.96% 5.93% -
ROE 6.97% 10.70% 10.41% 8.12% 10.20% 7.46% 7.44% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 805.37 1,008.54 773.51 776.65 845.74 713.97 571.09 5.89%
EPS 48.80 75.06 63.82 45.23 54.21 35.44 33.85 6.28%
DPS 16.13 23.00 23.47 20.25 20.50 20.00 12.50 4.33%
NAPS 7.00 7.0155 6.1281 5.5707 5.3173 4.753 4.547 7.44%
Adjusted Per Share Value based on latest NOSH - 516,995
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 671.03 840.52 644.62 647.21 704.82 595.02 475.59 5.89%
EPS 40.66 62.55 53.19 37.69 45.18 29.54 28.19 6.28%
DPS 13.44 19.17 19.56 16.88 17.08 16.66 10.42 4.32%
NAPS 5.8323 5.8467 5.107 4.6423 4.4313 3.9612 3.7866 7.45%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 5.45 5.75 5.75 3.86 4.14 4.20 3.96 -
P/RPS 0.68 0.57 0.74 0.50 0.49 0.59 0.69 -0.24%
P/EPS 11.17 7.66 9.01 8.54 7.64 11.85 11.70 -0.76%
EY 8.95 13.05 11.10 11.72 13.09 8.44 8.55 0.76%
DY 2.96 4.00 4.08 5.25 4.95 4.76 3.16 -1.08%
P/NAPS 0.78 0.82 0.94 0.69 0.78 0.88 0.87 -1.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 28/08/07 28/08/06 29/08/05 26/08/04 28/08/03 -
Price 5.40 5.50 6.20 4.02 4.10 4.00 4.54 -
P/RPS 0.67 0.55 0.80 0.52 0.48 0.56 0.79 -2.70%
P/EPS 11.07 7.33 9.71 8.89 7.56 11.29 13.41 -3.14%
EY 9.04 13.65 10.29 11.25 13.22 8.86 7.46 3.25%
DY 2.99 4.18 3.78 5.04 5.00 5.00 2.75 1.40%
P/NAPS 0.77 0.78 1.01 0.72 0.77 0.84 1.00 -4.25%

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