[ORIENT] QoQ 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- 21.97%
YoY- 44.53%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
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 1,004,321 969,065 1,031,045 1,104,018 1,103,329 1,039,641 1,125,653 -7.32%
PBT 89,735 79,950 80,900 89,285 78,435 98,106 112,073 -13.78%
Tax -28,578 -22,022 -13,716 -16,402 -20,106 -34,008 -25,364 8.28%
NP 61,157 57,928 67,184 72,883 58,329 64,098 86,709 -20.78%
-
NP to SH 61,157 49,895 67,184 71,142 58,329 64,098 86,709 -20.78%
-
Tax Rate 31.85% 27.54% 16.95% 18.37% 25.63% 34.66% 22.63% -
Total Cost 943,164 911,137 963,861 1,031,135 1,045,000 975,543 1,038,944 -6.25%
-
Net Worth 4,605,445 3,074,514 2,767,359 2,749,152 2,715,230 2,661,307 2,616,626 45.82%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 52,997 51,712 - - 54,276 51,704 -
Div Payout % - 106.22% 76.97% - - 84.68% 59.63% -
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 3,074,514 2,767,359 2,749,152 2,715,230 2,661,307 2,616,626 45.82%
NOSH 829,810 517,046 517,128 517,020 517,019 516,919 517,048 37.11%
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% 5.98% 6.52% 6.60% 5.29% 6.17% 7.70% -
ROE 1.33% 1.62% 2.43% 2.59% 2.15% 2.41% 3.31% -
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 121.03 187.42 199.38 213.53 213.40 201.12 217.71 -32.41%
EPS 7.37 9.65 12.57 13.76 8.79 12.40 16.77 -42.22%
DPS 0.00 10.25 10.00 0.00 0.00 10.50 10.00 -
NAPS 5.55 5.9463 5.3514 5.3173 5.2517 5.1484 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 161.88 156.20 166.19 177.95 177.84 167.58 181.44 -7.32%
EPS 9.86 8.04 10.83 11.47 9.40 10.33 13.98 -20.78%
DPS 0.00 8.54 8.34 0.00 0.00 8.75 8.33 -
NAPS 7.4234 4.9558 4.4607 4.4313 4.3766 4.2897 4.2177 45.82%
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 2.18 2.09 1.94 1.92 2.06 1.90 47.15%
P/EPS 55.63 42.28 32.02 30.09 36.34 33.39 24.69 71.95%
EY 1.80 2.37 3.12 3.32 2.75 3.00 4.05 -41.79%
DY 0.00 2.51 2.40 0.00 0.00 2.54 2.42 -
P/NAPS 0.74 0.69 0.78 0.78 0.78 0.80 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 2.21 2.05 1.92 1.93 2.14 1.91 40.22%
P/EPS 52.10 42.90 31.40 29.80 36.52 34.68 24.81 64.06%
EY 1.92 2.33 3.18 3.36 2.74 2.88 4.03 -39.02%
DY 0.00 2.48 2.45 0.00 0.00 2.44 2.40 -
P/NAPS 0.69 0.70 0.76 0.77 0.78 0.84 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