[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.92%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 3,559,152 3,133,713 2,938,472 2,788,112 2,670,756 2,946,280 2,931,032 13.80%
PBT 261,724 230,786 198,473 207,192 176,468 254,559 240,801 5.70%
Tax -105,916 -68,710 -67,110 -79,280 -67,992 -93,560 -94,941 7.55%
NP 155,808 162,076 131,362 127,912 108,476 160,999 145,860 4.49%
-
NP to SH 155,808 162,076 131,362 127,912 108,476 160,999 145,860 4.49%
-
Tax Rate 40.47% 29.77% 33.81% 38.26% 38.53% 36.75% 39.43% -
Total Cost 3,403,344 2,971,637 2,807,109 2,660,200 2,562,280 2,785,281 2,785,172 14.28%
-
Net Worth 2,435,715 2,400,365 2,337,649 2,350,912 2,295,507 2,248,151 2,243,734 5.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 103,408 68,920 - - 129,251 86,164 -
Div Payout % - 63.80% 52.47% - - 80.28% 59.07% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,435,715 2,400,365 2,337,649 2,350,912 2,295,507 2,248,151 2,243,734 5.62%
NOSH 517,290 517,041 516,904 517,025 516,552 517,006 516,989 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.38% 5.17% 4.47% 4.59% 4.06% 5.46% 4.98% -
ROE 6.40% 6.75% 5.62% 5.44% 4.73% 7.16% 6.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 688.04 606.09 568.47 539.26 517.03 569.87 566.94 13.76%
EPS 30.12 31.35 25.41 24.74 21.00 31.14 28.21 4.46%
DPS 0.00 20.00 13.33 0.00 0.00 25.00 16.67 -
NAPS 4.7086 4.6425 4.5224 4.547 4.4439 4.3484 4.34 5.57%
Adjusted Per Share Value based on latest NOSH - 516,647
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 573.69 505.12 473.65 449.41 430.49 474.91 472.45 13.80%
EPS 25.11 26.12 21.17 20.62 17.49 25.95 23.51 4.48%
DPS 0.00 16.67 11.11 0.00 0.00 20.83 13.89 -
NAPS 3.9261 3.8691 3.768 3.7894 3.7001 3.6238 3.6166 5.62%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.36 4.60 4.48 3.96 3.36 3.70 3.44 -
P/RPS 0.63 0.76 0.79 0.73 0.65 0.65 0.61 2.17%
P/EPS 14.48 14.67 17.63 16.01 16.00 11.88 12.19 12.14%
EY 6.91 6.81 5.67 6.25 6.25 8.42 8.20 -10.77%
DY 0.00 4.35 2.98 0.00 0.00 6.76 4.84 -
P/NAPS 0.93 0.99 0.99 0.87 0.76 0.85 0.79 11.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 03/04/03 21/11/02 -
Price 3.96 4.58 4.42 4.54 3.80 3.36 3.36 -
P/RPS 0.58 0.76 0.78 0.84 0.73 0.59 0.59 -1.13%
P/EPS 13.15 14.61 17.39 18.35 18.10 10.79 11.91 6.81%
EY 7.61 6.84 5.75 5.45 5.53 9.27 8.40 -6.36%
DY 0.00 4.37 3.02 0.00 0.00 7.44 4.96 -
P/NAPS 0.84 0.99 0.98 1.00 0.86 0.77 0.77 5.96%

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