[ORIENT] QoQ 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- 63.78%
YoY- 91.69%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,048,768 1,005,932 950,390 994,114 1,010,829 1,004,321 969,065 5.42%
PBT 137,874 88,684 103,165 139,823 102,593 89,735 79,950 43.94%
Tax -33,097 -23,527 -39,878 -11,037 -21,741 -28,578 -22,022 31.30%
NP 104,777 65,157 63,287 128,786 80,852 61,157 57,928 48.61%
-
NP to SH 84,636 56,807 65,494 128,786 78,635 61,157 49,895 42.37%
-
Tax Rate 24.01% 26.53% 38.65% 7.89% 21.19% 31.85% 27.54% -
Total Cost 943,991 940,775 887,103 865,328 929,977 943,164 911,137 2.39%
-
Net Worth 3,168,343 3,108,102 2,585,111 3,209,801 2,880,026 4,605,445 3,074,514 2.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 67,212 54,111 - - 52,997 -
Div Payout % - - 102.62% 42.02% - - 106.22% -
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 3,168,343 3,108,102 2,585,111 3,209,801 2,880,026 4,605,445 3,074,514 2.02%
NOSH 517,018 516,897 517,022 541,117 516,995 829,810 517,046 -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 9.99% 6.48% 6.66% 12.95% 8.00% 6.09% 5.98% -
ROE 2.67% 1.83% 2.53% 4.01% 2.73% 1.33% 1.62% -
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 202.85 194.61 183.82 183.71 195.52 121.03 187.42 5.43%
EPS 16.37 10.99 12.67 23.80 15.21 7.37 9.65 42.37%
DPS 0.00 0.00 13.00 10.00 0.00 0.00 10.25 -
NAPS 6.1281 6.013 5.00 5.9318 5.5707 5.55 5.9463 2.03%
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 169.05 162.14 153.19 160.24 162.93 161.88 156.20 5.42%
EPS 13.64 9.16 10.56 20.76 12.68 9.86 8.04 42.38%
DPS 0.00 0.00 10.83 8.72 0.00 0.00 8.54 -
NAPS 5.107 5.0099 4.1669 5.1738 4.6423 7.4234 4.9558 2.02%
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 2.83 2.56 2.43 2.13 1.97 3.39 2.18 19.05%
P/EPS 35.13 45.31 35.21 16.47 25.38 55.63 42.28 -11.64%
EY 2.85 2.21 2.84 6.07 3.94 1.80 2.37 13.12%
DY 0.00 0.00 2.91 2.55 0.00 0.00 2.51 -
P/NAPS 0.94 0.83 0.89 0.66 0.69 0.74 0.69 22.96%
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 3.06 2.83 2.54 2.46 2.06 3.17 2.21 24.30%
P/EPS 37.87 50.05 36.79 18.99 26.43 52.10 42.90 -7.99%
EY 2.64 2.00 2.72 5.27 3.78 1.92 2.33 8.70%
DY 0.00 0.00 2.79 2.21 0.00 0.00 2.48 -
P/NAPS 1.01 0.91 0.93 0.76 0.72 0.69 0.70 27.77%

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