[ORIENT] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.37%
YoY- 33.62%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,048,768 1,010,829 1,104,018 1,057,708 726,367 754,571 640,798 8.55%
PBT 137,874 102,593 89,285 79,017 59,479 57,005 40,496 22.64%
Tax -33,097 -21,741 -16,402 -29,795 -22,642 -29,818 -20,883 7.97%
NP 104,777 80,852 72,883 49,222 36,837 27,187 19,613 32.20%
-
NP to SH 84,636 78,635 71,142 49,222 36,837 27,187 19,613 27.58%
-
Tax Rate 24.01% 21.19% 18.37% 37.71% 38.07% 52.31% 51.57% -
Total Cost 943,991 929,977 1,031,135 1,008,486 689,530 727,384 621,185 7.22%
-
Net Worth 3,168,343 2,880,026 2,749,152 2,457,480 2,349,198 2,253,419 2,417,677 4.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 64,607 64,686 -
Div Payout % - - - - - 237.64% 329.82% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,168,343 2,880,026 2,749,152 2,457,480 2,349,198 2,253,419 2,417,677 4.60%
NOSH 517,018 516,995 517,020 517,037 516,647 516,863 517,493 -0.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.99% 8.00% 6.60% 4.65% 5.07% 3.60% 3.06% -
ROE 2.67% 2.73% 2.59% 2.00% 1.57% 1.21% 0.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 202.85 195.52 213.53 204.57 140.59 145.99 123.83 8.56%
EPS 16.37 15.21 13.76 9.52 7.13 5.26 3.79 27.60%
DPS 0.00 0.00 0.00 0.00 0.00 12.50 12.50 -
NAPS 6.1281 5.5707 5.3173 4.753 4.547 4.3598 4.6719 4.62%
Adjusted Per Share Value based on latest NOSH - 517,037
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 169.05 162.93 177.95 170.49 117.08 121.63 103.29 8.55%
EPS 13.64 12.68 11.47 7.93 5.94 4.38 3.16 27.58%
DPS 0.00 0.00 0.00 0.00 0.00 10.41 10.43 -
NAPS 5.107 4.6423 4.4313 3.9612 3.7866 3.6322 3.897 4.60%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.75 3.86 4.14 4.20 3.96 4.02 3.70 -
P/RPS 2.83 1.97 1.94 2.05 2.82 2.75 2.99 -0.91%
P/EPS 35.13 25.38 30.09 44.12 55.54 76.43 97.63 -15.65%
EY 2.85 3.94 3.32 2.27 1.80 1.31 1.02 18.66%
DY 0.00 0.00 0.00 0.00 0.00 3.11 3.38 -
P/NAPS 0.94 0.69 0.78 0.88 0.87 0.92 0.79 2.93%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 26/08/04 28/08/03 23/08/02 28/08/01 -
Price 6.20 4.02 4.10 4.00 4.54 3.90 3.66 -
P/RPS 3.06 2.06 1.92 1.96 3.23 2.67 2.96 0.55%
P/EPS 37.87 26.43 29.80 42.02 63.67 74.14 96.57 -14.43%
EY 2.64 3.78 3.36 2.38 1.57 1.35 1.04 16.78%
DY 0.00 0.00 0.00 0.00 0.00 3.21 3.42 -
P/NAPS 1.01 0.72 0.77 0.84 1.00 0.89 0.78 4.39%

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