[ORIENT] QoQ Cumulative 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- 64.51%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,073,149 1,947,496 889,788 3,133,713 2,203,854 1,394,056 667,689 175.92%
PBT 256,521 144,448 65,431 230,786 148,855 103,596 44,117 222.31%
Tax -81,638 -56,274 -26,479 -68,710 -50,333 -39,640 -16,998 183.84%
NP 174,883 88,174 38,952 162,076 98,522 63,956 27,119 245.28%
-
NP to SH 174,883 88,174 38,952 162,076 98,522 63,956 27,119 245.28%
-
Tax Rate 31.83% 38.96% 40.47% 29.77% 33.81% 38.26% 38.53% -
Total Cost 2,898,266 1,859,322 850,836 2,971,637 2,105,332 1,330,100 640,570 172.80%
-
Net Worth 2,616,110 2,458,011 2,435,715 2,400,365 2,337,648 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 51,694 - - 103,408 51,690 - - -
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 2,337,648 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 6.68% 3.59% 1.60% 6.75% 4.21% 2.72% 1.18% -
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 594.48 376.58 172.01 606.09 426.36 269.63 129.26 175.78%
EPS 33.83 17.05 7.53 31.35 19.06 12.37 5.25 245.10%
DPS 10.00 0.00 0.00 20.00 10.00 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 495.36 313.91 143.42 505.12 355.24 224.71 107.62 175.93%
EPS 28.19 14.21 6.28 26.12 15.88 10.31 4.37 245.35%
DPS 8.33 0.00 0.00 16.67 8.33 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 0.70 1.12 2.53 0.76 1.05 1.47 2.60 -58.20%
P/EPS 12.24 24.63 57.90 14.67 23.50 32.01 64.00 -66.70%
EY 8.17 4.06 1.73 6.81 4.25 3.12 1.56 200.66%
DY 2.42 0.00 0.00 4.35 2.23 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 0.70 1.06 2.30 0.76 1.04 1.68 2.94 -61.48%
P/EPS 12.30 23.46 52.59 14.61 23.19 36.70 72.38 -69.22%
EY 8.13 4.26 1.90 6.84 4.31 2.72 1.38 225.14%
DY 2.40 0.00 0.00 4.37 2.26 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