[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.06%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 4,017,284 4,207,457 4,317,856 4,414,694 4,413,316 4,111,743 4,097,532 -1.31%
PBT 358,940 332,805 330,133 337,764 313,740 357,818 342,028 3.27%
Tax -114,312 -62,217 -65,605 -75,340 -80,424 -113,389 -108,850 3.32%
NP 244,628 270,588 264,528 262,424 233,316 244,429 233,177 3.25%
-
NP to SH 244,628 234,209 264,528 233,176 233,316 244,429 233,177 3.25%
-
Tax Rate 31.85% 18.69% 19.87% 22.31% 25.63% 31.69% 31.82% -
Total Cost 3,772,656 3,936,869 4,053,328 4,152,270 4,180,000 3,867,314 3,864,354 -1.58%
-
Net Worth 4,605,445 2,822,754 2,766,199 2,749,150 2,715,230 2,973,612 2,616,110 45.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 104,680 68,921 - - 105,995 68,926 -
Div Payout % - 44.70% 26.05% - - 43.36% 29.56% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 4,605,445 2,822,754 2,766,199 2,749,150 2,715,230 2,973,612 2,616,110 45.84%
NOSH 829,810 516,940 516,911 517,019 517,019 517,051 516,946 37.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.09% 6.43% 6.13% 5.94% 5.29% 5.94% 5.69% -
ROE 5.31% 8.30% 9.56% 8.48% 8.59% 8.22% 8.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 484.12 813.92 835.32 853.87 853.61 795.23 792.64 -28.03%
EPS 29.48 45.30 46.84 45.10 35.16 47.28 45.11 -24.71%
DPS 0.00 20.25 13.33 0.00 0.00 20.50 13.33 -
NAPS 5.55 5.4605 5.3514 5.3173 5.2517 5.7511 5.0607 6.35%
Adjusted Per Share Value based on latest NOSH - 517,020
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 647.54 678.19 695.99 711.60 711.37 662.76 660.47 -1.31%
EPS 39.43 37.75 42.64 37.59 37.61 39.40 37.59 3.24%
DPS 0.00 16.87 11.11 0.00 0.00 17.09 11.11 -
NAPS 7.4234 4.5499 4.4588 4.4313 4.3766 4.7931 4.2169 45.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.10 4.08 4.16 4.14 4.10 4.14 4.14 -
P/RPS 0.85 0.50 0.50 0.48 0.48 0.52 0.52 38.80%
P/EPS 13.91 9.01 8.13 9.18 9.09 8.76 9.18 31.95%
EY 7.19 11.10 12.30 10.89 11.01 11.42 10.90 -24.24%
DY 0.00 4.96 3.21 0.00 0.00 4.95 3.22 -
P/NAPS 0.74 0.75 0.78 0.78 0.78 0.72 0.82 -6.62%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 27/02/06 28/11/05 29/08/05 26/05/05 28/02/05 25/11/04 -
Price 3.84 4.14 4.08 4.10 4.12 4.30 4.16 -
P/RPS 0.79 0.51 0.49 0.48 0.48 0.54 0.52 32.18%
P/EPS 13.03 9.14 7.97 9.09 9.13 9.10 9.22 25.96%
EY 7.68 10.94 12.54 11.00 10.95 10.99 10.84 -20.54%
DY 0.00 4.89 3.27 0.00 0.00 4.77 3.21 -
P/NAPS 0.69 0.76 0.76 0.77 0.78 0.75 0.82 -10.87%

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