[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.38%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,097,532 3,894,992 3,559,152 3,133,713 2,938,472 2,788,112 2,670,756 32.91%
PBT 342,028 288,896 261,724 230,786 198,473 207,192 176,468 55.26%
Tax -108,850 -112,548 -105,916 -68,710 -67,110 -79,280 -67,992 36.73%
NP 233,177 176,348 155,808 162,076 131,362 127,912 108,476 66.32%
-
NP to SH 233,177 176,348 155,808 162,076 131,362 127,912 108,476 66.32%
-
Tax Rate 31.82% 38.96% 40.47% 29.77% 33.81% 38.26% 38.53% -
Total Cost 3,864,354 3,718,644 3,403,344 2,971,637 2,807,109 2,660,200 2,562,280 31.41%
-
Net Worth 2,616,110 2,458,011 2,435,715 2,400,365 2,337,649 2,350,912 2,295,507 9.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 68,926 - - 103,408 68,920 - - -
Div Payout % 29.56% - - 63.80% 52.47% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,616,110 2,458,011 2,435,715 2,400,365 2,337,649 2,350,912 2,295,507 9.08%
NOSH 516,946 517,149 517,290 517,041 516,904 517,025 516,552 0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.69% 4.53% 4.38% 5.17% 4.47% 4.59% 4.06% -
ROE 8.91% 7.17% 6.40% 6.75% 5.62% 5.44% 4.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 792.64 753.17 688.04 606.09 568.47 539.26 517.03 32.85%
EPS 45.11 34.10 30.12 31.35 25.41 24.74 21.00 66.25%
DPS 13.33 0.00 0.00 20.00 13.33 0.00 0.00 -
NAPS 5.0607 4.753 4.7086 4.6425 4.5224 4.547 4.4439 9.02%
Adjusted Per Share Value based on latest NOSH - 516,823
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 660.47 627.83 573.69 505.12 473.65 449.41 430.49 32.91%
EPS 37.59 28.43 25.11 26.12 21.17 20.62 17.49 66.30%
DPS 11.11 0.00 0.00 16.67 11.11 0.00 0.00 -
NAPS 4.2169 3.962 3.9261 3.8691 3.768 3.7894 3.7001 9.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.14 4.20 4.36 4.60 4.48 3.96 3.36 -
P/RPS 0.52 0.56 0.63 0.76 0.79 0.73 0.65 -13.78%
P/EPS 9.18 12.32 14.48 14.67 17.63 16.01 16.00 -30.88%
EY 10.90 8.12 6.91 6.81 5.67 6.25 6.25 44.74%
DY 3.22 0.00 0.00 4.35 2.98 0.00 0.00 -
P/NAPS 0.82 0.88 0.93 0.99 0.99 0.87 0.76 5.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 -
Price 4.16 4.00 3.96 4.58 4.42 4.54 3.80 -
P/RPS 0.52 0.53 0.58 0.76 0.78 0.84 0.73 -20.19%
P/EPS 9.22 11.73 13.15 14.61 17.39 18.35 18.10 -36.13%
EY 10.84 8.53 7.61 6.84 5.75 5.45 5.53 56.43%
DY 3.21 0.00 0.00 4.37 3.02 0.00 0.00 -
P/NAPS 0.82 0.84 0.84 0.99 0.98 1.00 0.86 -3.11%

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