[ORIENT] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.39%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,438,307 5,131,793 4,510,896 3,959,654 4,207,457 4,112,790 3,138,050 1.53%
PBT 431,102 477,509 510,066 435,316 328,570 354,627 226,093 11.34%
Tax -93,904 -115,477 -120,430 -101,234 -72,246 -115,646 -67,051 5.76%
NP 337,198 362,032 389,636 334,082 256,324 238,981 159,042 13.33%
-
NP to SH 271,865 313,657 323,925 305,251 246,550 238,981 159,042 9.33%
-
Tax Rate 21.78% 24.18% 23.61% 23.26% 21.99% 32.61% 29.66% -
Total Cost 3,101,109 4,769,761 4,121,260 3,625,572 3,951,133 3,873,809 2,979,008 0.67%
-
Net Worth 3,618,018 3,669,754 3,102,498 2,585,111 3,074,514 2,661,307 2,396,561 7.09%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 51,689 83,392 118,929 121,324 104,710 105,981 103,350 -10.89%
Div Payout % 19.01% 26.59% 36.72% 39.75% 42.47% 44.35% 64.98% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,618,018 3,669,754 3,102,498 2,585,111 3,074,514 2,661,307 2,396,561 7.09%
NOSH 516,859 528,181 517,083 517,022 517,046 516,919 516,823 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.81% 7.05% 8.64% 8.44% 6.09% 5.81% 5.07% -
ROE 7.51% 8.55% 10.44% 11.81% 8.02% 8.98% 6.64% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 665.23 971.60 872.37 765.86 813.75 795.63 607.18 1.53%
EPS 52.60 59.38 62.64 59.04 47.68 46.23 30.77 9.33%
DPS 10.00 15.79 23.00 23.47 20.25 20.50 20.00 -10.90%
NAPS 7.00 6.9479 6.00 5.00 5.9463 5.1484 4.6371 7.09%
Adjusted Per Share Value based on latest NOSH - 517,022
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 554.21 827.18 727.10 638.25 678.19 662.93 505.82 1.53%
EPS 43.82 50.56 52.21 49.20 39.74 38.52 25.64 9.33%
DPS 8.33 13.44 19.17 19.56 16.88 17.08 16.66 -10.90%
NAPS 5.8318 5.9152 5.0009 4.1669 4.9558 4.2897 3.863 7.09%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.70 4.94 6.60 4.46 4.08 4.14 4.60 -
P/RPS 0.86 0.51 0.76 0.58 0.50 0.52 0.76 2.07%
P/EPS 10.84 8.32 10.54 7.55 8.56 8.95 14.95 -5.21%
EY 9.23 12.02 9.49 13.24 11.69 11.17 6.69 5.50%
DY 1.75 3.20 3.48 5.26 4.96 4.95 4.35 -14.06%
P/NAPS 0.81 0.71 1.10 0.89 0.69 0.80 0.99 -3.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 27/02/08 14/03/07 27/02/06 28/02/05 26/02/04 -
Price 5.60 4.78 6.00 4.66 4.14 4.30 4.58 -
P/RPS 0.84 0.49 0.69 0.61 0.51 0.54 0.75 1.90%
P/EPS 10.65 8.05 9.58 7.89 8.68 9.30 14.88 -5.41%
EY 9.39 12.42 10.44 12.67 11.52 10.75 6.72 5.72%
DY 1.79 3.30 3.83 5.04 4.89 4.77 4.37 -13.81%
P/NAPS 0.80 0.69 1.00 0.93 0.70 0.84 0.99 -3.48%

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