[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -3.87%
YoY- 43.63%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,111,743 4,097,532 3,894,992 3,559,152 3,133,713 2,938,472 2,788,112 29.40%
PBT 357,818 342,028 288,896 261,724 230,786 198,473 207,192 43.70%
Tax -113,389 -108,850 -112,548 -105,916 -68,710 -67,110 -79,280 26.80%
NP 244,429 233,177 176,348 155,808 162,076 131,362 127,912 53.68%
-
NP to SH 244,429 233,177 176,348 155,808 162,076 131,362 127,912 53.68%
-
Tax Rate 31.69% 31.82% 38.96% 40.47% 29.77% 33.81% 38.26% -
Total Cost 3,867,314 3,864,354 3,718,644 3,403,344 2,971,637 2,807,109 2,660,200 28.18%
-
Net Worth 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 2,337,649 2,350,912 16.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 105,995 68,926 - - 103,408 68,920 - -
Div Payout % 43.36% 29.56% - - 63.80% 52.47% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,973,612 2,616,110 2,458,011 2,435,715 2,400,365 2,337,649 2,350,912 16.87%
NOSH 517,051 516,946 517,149 517,290 517,041 516,904 517,025 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.94% 5.69% 4.53% 4.38% 5.17% 4.47% 4.59% -
ROE 8.22% 8.91% 7.17% 6.40% 6.75% 5.62% 5.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 795.23 792.64 753.17 688.04 606.09 568.47 539.26 29.40%
EPS 47.28 45.11 34.10 30.12 31.35 25.41 24.74 53.69%
DPS 20.50 13.33 0.00 0.00 20.00 13.33 0.00 -
NAPS 5.7511 5.0607 4.753 4.7086 4.6425 4.5224 4.547 16.87%
Adjusted Per Share Value based on latest NOSH - 517,290
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 662.76 660.47 627.83 573.69 505.12 473.65 449.41 29.40%
EPS 39.40 37.59 28.43 25.11 26.12 21.17 20.62 53.68%
DPS 17.09 11.11 0.00 0.00 16.67 11.11 0.00 -
NAPS 4.7931 4.2169 3.962 3.9261 3.8691 3.768 3.7894 16.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.14 4.14 4.20 4.36 4.60 4.48 3.96 -
P/RPS 0.52 0.52 0.56 0.63 0.76 0.79 0.73 -20.15%
P/EPS 8.76 9.18 12.32 14.48 14.67 17.63 16.01 -32.98%
EY 11.42 10.90 8.12 6.91 6.81 5.67 6.25 49.18%
DY 4.95 3.22 0.00 0.00 4.35 2.98 0.00 -
P/NAPS 0.72 0.82 0.88 0.93 0.99 0.99 0.87 -11.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 -
Price 4.30 4.16 4.00 3.96 4.58 4.42 4.54 -
P/RPS 0.54 0.52 0.53 0.58 0.76 0.78 0.84 -25.41%
P/EPS 9.10 9.22 11.73 13.15 14.61 17.39 18.35 -37.21%
EY 10.99 10.84 8.53 7.61 6.84 5.75 5.45 59.27%
DY 4.77 3.21 0.00 0.00 4.37 3.02 0.00 -
P/NAPS 0.75 0.82 0.84 0.84 0.99 0.98 1.00 -17.37%

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