[ORIENT] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 110.56%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 667,689 2,946,280 2,198,274 1,373,772 619,201 2,536,702 1,983,067 -51.63%
PBT 44,117 254,559 180,601 95,210 38,205 198,196 135,284 -52.65%
Tax -16,998 -93,560 -71,206 -43,433 -13,615 -82,864 -60,191 -56.98%
NP 27,119 160,999 109,395 51,777 24,590 115,332 75,093 -49.31%
-
NP to SH 27,119 160,999 109,395 51,777 24,590 115,332 75,093 -49.31%
-
Tax Rate 38.53% 36.75% 39.43% 45.62% 35.64% 41.81% 44.49% -
Total Cost 640,570 2,785,281 2,088,879 1,321,995 594,611 2,421,370 1,907,974 -51.72%
-
Net Worth 2,295,507 2,248,151 2,243,734 2,255,118 2,211,085 2,202,939 2,283,820 0.34%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 129,251 64,623 64,656 - 129,238 64,646 -
Div Payout % - 80.28% 59.07% 124.88% - 112.06% 86.09% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,295,507 2,248,151 2,243,734 2,255,118 2,211,085 2,202,939 2,283,820 0.34%
NOSH 516,552 517,006 516,989 517,252 516,596 516,952 517,169 -0.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.06% 5.46% 4.98% 3.77% 3.97% 4.55% 3.79% -
ROE 1.18% 7.16% 4.88% 2.30% 1.11% 5.24% 3.29% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 129.26 569.87 425.21 265.59 119.86 490.70 383.45 -51.59%
EPS 5.25 31.14 21.16 10.01 4.76 22.31 14.52 -49.27%
DPS 0.00 25.00 12.50 12.50 0.00 25.00 12.50 -
NAPS 4.4439 4.3484 4.34 4.3598 4.2801 4.2614 4.416 0.42%
Adjusted Per Share Value based on latest NOSH - 516,863
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.62 474.91 354.34 221.44 99.81 408.89 319.65 -51.63%
EPS 4.37 25.95 17.63 8.35 3.96 18.59 12.10 -49.31%
DPS 0.00 20.83 10.42 10.42 0.00 20.83 10.42 -
NAPS 3.7001 3.6238 3.6166 3.635 3.564 3.5509 3.6812 0.34%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.36 3.70 3.44 4.02 3.74 3.80 3.02 -
P/RPS 2.60 0.65 0.81 1.51 3.12 0.77 0.79 121.41%
P/EPS 64.00 11.88 16.26 40.16 78.57 17.03 20.80 111.69%
EY 1.56 8.42 6.15 2.49 1.27 5.87 4.81 -52.82%
DY 0.00 6.76 3.63 3.11 0.00 6.58 4.14 -
P/NAPS 0.76 0.85 0.79 0.92 0.87 0.89 0.68 7.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 03/04/03 21/11/02 23/08/02 20/05/02 25/02/02 30/11/01 -
Price 3.80 3.36 3.36 3.90 4.00 3.64 3.10 -
P/RPS 2.94 0.59 0.79 1.47 3.34 0.74 0.81 136.36%
P/EPS 72.38 10.79 15.88 38.96 84.03 16.32 21.35 125.84%
EY 1.38 9.27 6.30 2.57 1.19 6.13 4.68 -55.73%
DY 0.00 7.44 3.72 3.21 0.00 6.87 4.03 -
P/NAPS 0.86 0.77 0.77 0.89 0.93 0.85 0.70 14.72%

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