[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
03-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 47.17%
YoY- 39.6%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,203,854 1,394,056 667,689 2,946,280 2,198,274 1,373,772 619,201 132.93%
PBT 148,855 103,596 44,117 254,559 180,601 95,210 38,205 147.40%
Tax -50,333 -39,640 -16,998 -93,560 -71,206 -43,433 -13,615 138.89%
NP 98,522 63,956 27,119 160,999 109,395 51,777 24,590 152.04%
-
NP to SH 98,522 63,956 27,119 160,999 109,395 51,777 24,590 152.04%
-
Tax Rate 33.81% 38.26% 38.53% 36.75% 39.43% 45.62% 35.64% -
Total Cost 2,105,332 1,330,100 640,570 2,785,281 2,088,879 1,321,995 594,611 132.12%
-
Net Worth 2,337,648 2,350,912 2,295,507 2,248,151 2,243,734 2,255,118 2,211,085 3.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 51,690 - - 129,251 64,623 64,656 - -
Div Payout % 52.47% - - 80.28% 59.07% 124.88% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,337,648 2,350,912 2,295,507 2,248,151 2,243,734 2,255,118 2,211,085 3.77%
NOSH 516,904 517,025 516,552 517,006 516,989 517,252 516,596 0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.47% 4.59% 4.06% 5.46% 4.98% 3.77% 3.97% -
ROE 4.21% 2.72% 1.18% 7.16% 4.88% 2.30% 1.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 426.36 269.63 129.26 569.87 425.21 265.59 119.86 132.84%
EPS 19.06 12.37 5.25 31.14 21.16 10.01 4.76 151.94%
DPS 10.00 0.00 0.00 25.00 12.50 12.50 0.00 -
NAPS 4.5224 4.547 4.4439 4.3484 4.34 4.3598 4.2801 3.73%
Adjusted Per Share Value based on latest NOSH - 517,041
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 355.24 224.71 107.62 474.91 354.34 221.44 99.81 132.93%
EPS 15.88 10.31 4.37 25.95 17.63 8.35 3.96 152.19%
DPS 8.33 0.00 0.00 20.83 10.42 10.42 0.00 -
NAPS 3.768 3.7894 3.7001 3.6238 3.6166 3.635 3.564 3.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.48 3.96 3.36 3.70 3.44 4.02 3.74 -
P/RPS 1.05 1.47 2.60 0.65 0.81 1.51 3.12 -51.58%
P/EPS 23.50 32.01 64.00 11.88 16.26 40.16 78.57 -55.24%
EY 4.25 3.12 1.56 8.42 6.15 2.49 1.27 123.56%
DY 2.23 0.00 0.00 6.76 3.63 3.11 0.00 -
P/NAPS 0.99 0.87 0.76 0.85 0.79 0.92 0.87 8.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 28/05/03 03/04/03 21/11/02 23/08/02 20/05/02 -
Price 4.42 4.54 3.80 3.36 3.36 3.90 4.00 -
P/RPS 1.04 1.68 2.94 0.59 0.79 1.47 3.34 -54.02%
P/EPS 23.19 36.70 72.38 10.79 15.88 38.96 84.03 -57.57%
EY 4.31 2.72 1.38 9.27 6.30 2.57 1.19 135.65%
DY 2.26 0.00 0.00 7.44 3.72 3.21 0.00 -
P/NAPS 0.98 1.00 0.86 0.77 0.77 0.89 0.93 3.54%

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