[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 40.85%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,788,112 2,670,756 2,946,280 2,931,032 2,747,544 2,476,804 2,536,702 6.52%
PBT 207,192 176,468 254,559 240,801 190,420 152,820 198,196 3.01%
Tax -79,280 -67,992 -93,560 -94,941 -86,866 -54,460 -82,864 -2.91%
NP 127,912 108,476 160,999 145,860 103,554 98,360 115,332 7.16%
-
NP to SH 127,912 108,476 160,999 145,860 103,554 98,360 115,332 7.16%
-
Tax Rate 38.26% 38.53% 36.75% 39.43% 45.62% 35.64% 41.81% -
Total Cost 2,660,200 2,562,280 2,785,281 2,785,172 2,643,990 2,378,444 2,421,370 6.49%
-
Net Worth 2,350,912 2,295,507 2,248,151 2,243,734 2,255,118 2,211,085 2,202,939 4.44%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 129,251 86,164 129,313 - 129,238 -
Div Payout % - - 80.28% 59.07% 124.88% - 112.06% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,350,912 2,295,507 2,248,151 2,243,734 2,255,118 2,211,085 2,202,939 4.44%
NOSH 517,025 516,552 517,006 516,989 517,252 516,596 516,952 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.59% 4.06% 5.46% 4.98% 3.77% 3.97% 4.55% -
ROE 5.44% 4.73% 7.16% 6.50% 4.59% 4.45% 5.24% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 539.26 517.03 569.87 566.94 531.18 479.45 490.70 6.51%
EPS 24.74 21.00 31.14 28.21 20.02 19.04 22.31 7.15%
DPS 0.00 0.00 25.00 16.67 25.00 0.00 25.00 -
NAPS 4.547 4.4439 4.3484 4.34 4.3598 4.2801 4.2614 4.43%
Adjusted Per Share Value based on latest NOSH - 517,217
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 449.41 430.49 474.91 472.45 442.87 399.23 408.89 6.52%
EPS 20.62 17.49 25.95 23.51 16.69 15.85 18.59 7.17%
DPS 0.00 0.00 20.83 13.89 20.84 0.00 20.83 -
NAPS 3.7894 3.7001 3.6238 3.6166 3.635 3.564 3.5509 4.44%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.96 3.36 3.70 3.44 4.02 3.74 3.80 -
P/RPS 0.73 0.65 0.65 0.61 0.76 0.78 0.77 -3.50%
P/EPS 16.01 16.00 11.88 12.19 20.08 19.64 17.03 -4.04%
EY 6.25 6.25 8.42 8.20 4.98 5.09 5.87 4.28%
DY 0.00 0.00 6.76 4.84 6.22 0.00 6.58 -
P/NAPS 0.87 0.76 0.85 0.79 0.92 0.87 0.89 -1.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 03/04/03 21/11/02 23/08/02 20/05/02 25/02/02 -
Price 4.54 3.80 3.36 3.36 3.90 4.00 3.64 -
P/RPS 0.84 0.73 0.59 0.59 0.73 0.83 0.74 8.84%
P/EPS 18.35 18.10 10.79 11.91 19.48 21.01 16.32 8.15%
EY 5.45 5.53 9.27 8.40 5.13 4.76 6.13 -7.55%
DY 0.00 0.00 7.44 4.96 6.41 0.00 6.87 -
P/NAPS 1.00 0.86 0.77 0.77 0.89 0.93 0.85 11.47%

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