[ORIENT] QoQ Cumulative 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- 99.88%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,004,321 4,207,457 3,238,392 2,207,347 1,103,329 4,111,743 3,073,149 -52.58%
PBT 89,735 332,805 247,600 168,882 78,435 357,818 256,521 -50.38%
Tax -28,578 -62,217 -49,204 -37,670 -20,106 -113,389 -81,638 -50.36%
NP 61,157 270,588 198,396 131,212 58,329 244,429 174,883 -50.39%
-
NP to SH 61,157 234,209 198,396 116,588 58,329 244,429 174,883 -50.39%
-
Tax Rate 31.85% 18.69% 19.87% 22.31% 25.63% 31.69% 31.83% -
Total Cost 943,164 3,936,869 3,039,996 2,076,135 1,045,000 3,867,314 2,898,266 -52.72%
-
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 51,691 - - 105,995 51,694 -
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 1.33% 8.30% 7.17% 4.24% 2.15% 8.22% 6.68% -
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 121.03 813.92 626.49 426.94 213.40 795.23 594.48 -65.42%
EPS 7.37 45.30 35.13 22.55 8.79 47.28 33.83 -63.82%
DPS 0.00 20.25 10.00 0.00 0.00 20.50 10.00 -
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 161.88 678.19 521.99 355.80 177.84 662.76 495.36 -52.58%
EPS 9.86 37.75 31.98 18.79 9.40 39.40 28.19 -50.38%
DPS 0.00 16.87 8.33 0.00 0.00 17.09 8.33 -
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 3.39 0.50 0.66 0.97 1.92 0.52 0.70 186.51%
P/EPS 55.63 9.01 10.84 18.36 36.34 8.76 12.24 174.63%
EY 1.80 11.10 9.23 5.45 2.75 11.42 8.17 -63.55%
DY 0.00 4.96 2.40 0.00 0.00 4.95 2.42 -
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 3.17 0.51 0.65 0.96 1.93 0.54 0.70 173.97%
P/EPS 52.10 9.14 10.63 18.18 36.52 9.10 12.30 162.02%
EY 1.92 10.94 9.41 5.50 2.74 10.99 8.13 -61.82%
DY 0.00 4.89 2.45 0.00 0.00 4.77 2.40 -
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