[ORIENT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.52%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,510,896 3,959,654 4,207,457 4,112,790 3,138,050 2,946,277 2,557,677 9.91%
PBT 510,066 435,316 328,570 354,627 226,093 247,611 198,196 17.05%
Tax -120,430 -101,234 -72,246 -115,646 -67,051 -84,909 -82,864 6.42%
NP 389,636 334,082 256,324 238,981 159,042 162,702 115,332 22.48%
-
NP to SH 323,925 305,251 246,550 238,981 159,042 162,702 115,332 18.77%
-
Tax Rate 23.61% 23.26% 21.99% 32.61% 29.66% 34.29% 41.81% -
Total Cost 4,121,260 3,625,572 3,951,133 3,873,809 2,979,008 2,783,575 2,442,345 9.10%
-
Net Worth 3,102,498 2,585,111 3,074,514 2,661,307 2,396,561 2,250,889 2,204,042 5.86%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 118,929 121,324 104,710 105,981 103,350 129,238 129,338 -1.38%
Div Payout % 36.72% 39.75% 42.47% 44.35% 64.98% 79.43% 112.14% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 3,102,498 2,585,111 3,074,514 2,661,307 2,396,561 2,250,889 2,204,042 5.86%
NOSH 517,083 517,022 517,046 516,919 516,823 517,041 517,210 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.64% 8.44% 6.09% 5.81% 5.07% 5.52% 4.51% -
ROE 10.44% 11.81% 8.02% 8.98% 6.64% 7.23% 5.23% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 872.37 765.86 813.75 795.63 607.18 569.83 494.51 9.91%
EPS 62.64 59.04 47.68 46.23 30.77 31.47 22.30 18.77%
DPS 23.00 23.47 20.25 20.50 20.00 25.00 25.00 -1.37%
NAPS 6.00 5.00 5.9463 5.1484 4.6371 4.3534 4.2614 5.86%
Adjusted Per Share Value based on latest NOSH - 516,919
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 727.10 638.25 678.19 662.93 505.82 474.90 412.27 9.91%
EPS 52.21 49.20 39.74 38.52 25.64 26.23 18.59 18.77%
DPS 19.17 19.56 16.88 17.08 16.66 20.83 20.85 -1.38%
NAPS 5.0009 4.1669 4.9558 4.2897 3.863 3.6282 3.5527 5.86%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 6.60 4.46 4.08 4.14 4.60 3.70 3.80 -
P/RPS 0.76 0.58 0.50 0.52 0.76 0.65 0.77 -0.21%
P/EPS 10.54 7.55 8.56 8.95 14.95 11.76 17.04 -7.69%
EY 9.49 13.24 11.69 11.17 6.69 8.50 5.87 8.33%
DY 3.48 5.26 4.96 4.95 4.35 6.76 6.58 -10.06%
P/NAPS 1.10 0.89 0.69 0.80 0.99 0.85 0.89 3.59%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 14/03/07 27/02/06 28/02/05 26/02/04 03/04/03 25/02/02 -
Price 6.00 4.66 4.14 4.30 4.58 3.36 3.64 -
P/RPS 0.69 0.61 0.51 0.54 0.75 0.59 0.74 -1.15%
P/EPS 9.58 7.89 8.68 9.30 14.88 10.68 16.32 -8.49%
EY 10.44 12.67 11.52 10.75 6.72 9.37 6.13 9.27%
DY 3.83 5.04 4.89 4.77 4.37 7.44 6.87 -9.27%
P/NAPS 1.00 0.93 0.70 0.84 0.99 0.77 0.85 2.74%

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