[ORIENT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -49.15%
YoY- 31.26%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,196,715 1,048,768 1,005,932 950,390 994,114 1,010,829 1,004,321 12.38%
PBT 159,534 137,874 88,684 103,165 139,823 102,593 89,735 46.70%
Tax -35,034 -33,097 -23,527 -39,878 -11,037 -21,741 -28,578 14.52%
NP 124,500 104,777 65,157 63,287 128,786 80,852 61,157 60.55%
-
NP to SH 104,606 84,636 56,807 65,494 128,786 78,635 61,157 42.97%
-
Tax Rate 21.96% 24.01% 26.53% 38.65% 7.89% 21.19% 31.85% -
Total Cost 1,072,215 943,991 940,775 887,103 865,328 929,977 943,164 8.91%
-
Net Worth 3,279,137 3,168,343 3,108,102 2,585,111 3,209,801 2,880,026 4,605,445 -20.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 51,708 - - 67,212 54,111 - - -
Div Payout % 49.43% - - 102.62% 42.02% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 3,279,137 3,168,343 3,108,102 2,585,111 3,209,801 2,880,026 4,605,445 -20.24%
NOSH 517,083 517,018 516,897 517,022 541,117 516,995 829,810 -27.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.40% 9.99% 6.48% 6.66% 12.95% 8.00% 6.09% -
ROE 3.19% 2.67% 1.83% 2.53% 4.01% 2.73% 1.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 231.44 202.85 194.61 183.82 183.71 195.52 121.03 54.00%
EPS 20.23 16.37 10.99 12.67 23.80 15.21 7.37 95.92%
DPS 10.00 0.00 0.00 13.00 10.00 0.00 0.00 -
NAPS 6.3416 6.1281 6.013 5.00 5.9318 5.5707 5.55 9.28%
Adjusted Per Share Value based on latest NOSH - 517,022
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 192.90 169.05 162.14 153.19 160.24 162.93 161.88 12.38%
EPS 16.86 13.64 9.16 10.56 20.76 12.68 9.86 42.94%
DPS 8.33 0.00 0.00 10.83 8.72 0.00 0.00 -
NAPS 5.2856 5.107 5.0099 4.1669 5.1738 4.6423 7.4234 -20.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.90 5.75 4.98 4.46 3.92 3.86 4.10 -
P/RPS 2.98 2.83 2.56 2.43 2.13 1.97 3.39 -8.22%
P/EPS 34.11 35.13 45.31 35.21 16.47 25.38 55.63 -27.80%
EY 2.93 2.85 2.21 2.84 6.07 3.94 1.80 38.33%
DY 1.45 0.00 0.00 2.91 2.55 0.00 0.00 -
P/NAPS 1.09 0.94 0.83 0.89 0.66 0.69 0.74 29.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 12/06/07 14/03/07 29/11/06 28/08/06 14/06/06 -
Price 6.60 6.20 5.50 4.66 4.52 4.02 3.84 -
P/RPS 2.85 3.06 2.83 2.54 2.46 2.06 3.17 -6.84%
P/EPS 32.62 37.87 50.05 36.79 18.99 26.43 52.10 -26.79%
EY 3.07 2.64 2.00 2.72 5.27 3.78 1.92 36.69%
DY 1.52 0.00 0.00 2.79 2.21 0.00 0.00 -
P/NAPS 1.04 1.01 0.91 0.93 0.76 0.72 0.69 31.42%

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