[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 131.98%
YoY- 36.49%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,054,700 1,005,932 3,959,654 3,009,264 2,015,150 1,004,321 4,207,457 -38.06%
PBT 226,558 88,684 435,316 332,151 192,328 89,735 332,805 -22.66%
Tax -56,624 -23,527 -101,234 -61,356 -50,319 -28,578 -62,217 -6.10%
NP 169,934 65,157 334,082 270,795 142,009 61,157 270,588 -26.72%
-
NP to SH 141,443 56,807 305,251 270,795 116,733 61,157 234,209 -28.61%
-
Tax Rate 24.99% 26.53% 23.26% 18.47% 26.16% 31.85% 18.69% -
Total Cost 1,884,766 940,775 3,625,572 2,738,469 1,873,141 943,164 3,936,869 -38.88%
-
Net Worth 3,168,043 3,108,102 3,070,498 3,463,349 2,879,913 4,605,445 2,822,754 8.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 118,901 58,386 - - 104,680 -
Div Payout % - - 38.95% 21.56% - - 44.70% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,168,043 3,108,102 3,070,498 3,463,349 2,879,913 4,605,445 2,822,754 8.01%
NOSH 516,970 516,897 516,962 583,861 516,975 829,810 516,940 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.27% 6.48% 8.44% 9.00% 7.05% 6.09% 6.43% -
ROE 4.46% 1.83% 9.94% 7.82% 4.05% 1.33% 8.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 397.45 194.61 765.95 515.41 389.80 121.03 813.92 -38.07%
EPS 27.36 10.99 59.05 46.38 22.58 7.37 45.30 -28.61%
DPS 0.00 0.00 23.00 10.00 0.00 0.00 20.25 -
NAPS 6.1281 6.013 5.9395 5.9318 5.5707 5.55 5.4605 8.01%
Adjusted Per Share Value based on latest NOSH - 541,117
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 331.19 162.14 638.25 485.06 324.82 161.88 678.19 -38.06%
EPS 22.80 9.16 49.20 43.65 18.82 9.86 37.75 -28.61%
DPS 0.00 0.00 19.17 9.41 0.00 0.00 16.87 -
NAPS 5.1065 5.0099 4.9493 5.5825 4.6421 7.4234 4.5499 8.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.75 4.98 4.46 3.92 3.86 4.10 4.08 -
P/RPS 1.45 2.56 0.58 0.76 0.99 3.39 0.50 103.75%
P/EPS 21.02 45.31 7.55 8.45 17.09 55.63 9.01 76.17%
EY 4.76 2.21 13.24 11.83 5.85 1.80 11.10 -43.22%
DY 0.00 0.00 5.16 2.55 0.00 0.00 4.96 -
P/NAPS 0.94 0.83 0.75 0.66 0.69 0.74 0.75 16.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 12/06/07 14/03/07 29/11/06 28/08/06 14/06/06 27/02/06 -
Price 6.20 5.50 4.66 4.52 4.02 3.84 4.14 -
P/RPS 1.56 2.83 0.61 0.88 1.03 3.17 0.51 111.15%
P/EPS 22.66 50.05 7.89 9.75 17.80 52.10 9.14 83.48%
EY 4.41 2.00 12.67 10.26 5.62 1.92 10.94 -45.52%
DY 0.00 0.00 4.94 2.21 0.00 0.00 4.89 -
P/NAPS 1.01 0.91 0.78 0.76 0.72 0.69 0.76 20.93%

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