[ORIENT] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.16%
YoY- -40.01%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,057,708 889,788 934,196 809,798 726,367 667,689 748,003 26.00%
PBT 79,017 65,431 77,238 45,259 59,479 44,117 67,010 11.62%
Tax -29,795 -26,479 -16,718 -10,693 -22,642 -16,998 -13,703 67.91%
NP 49,222 38,952 60,520 34,566 36,837 27,119 53,307 -5.18%
-
NP to SH 49,222 38,952 60,520 34,566 36,837 27,119 53,307 -5.18%
-
Tax Rate 37.71% 40.47% 21.64% 23.63% 38.07% 38.53% 20.45% -
Total Cost 1,008,486 850,836 873,676 775,232 689,530 640,570 694,696 28.23%
-
Net Worth 2,457,480 2,435,715 2,396,561 2,336,640 2,349,198 2,295,507 2,250,889 6.03%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 51,682 51,668 - - 64,630 -
Div Payout % - - 85.40% 149.48% - - 121.24% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,457,480 2,435,715 2,396,561 2,336,640 2,349,198 2,295,507 2,250,889 6.03%
NOSH 517,037 517,290 516,823 516,681 516,647 516,552 517,041 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.65% 4.38% 6.48% 4.27% 5.07% 4.06% 7.13% -
ROE 2.00% 1.60% 2.53% 1.48% 1.57% 1.18% 2.37% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 204.57 172.01 180.76 156.73 140.59 129.26 144.67 26.00%
EPS 9.52 7.53 11.71 6.69 7.13 5.25 10.31 -5.18%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 12.50 -
NAPS 4.753 4.7086 4.6371 4.5224 4.547 4.4439 4.3534 6.03%
Adjusted Per Share Value based on latest NOSH - 516,681
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 170.49 143.42 150.58 130.53 117.08 107.62 120.57 26.00%
EPS 7.93 6.28 9.76 5.57 5.94 4.37 8.59 -5.19%
DPS 0.00 0.00 8.33 8.33 0.00 0.00 10.42 -
NAPS 3.9612 3.9261 3.863 3.7664 3.7866 3.7001 3.6282 6.03%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.20 4.36 4.60 4.48 3.96 3.36 3.70 -
P/RPS 2.05 2.53 2.54 2.86 2.82 2.60 2.56 -13.77%
P/EPS 44.12 57.90 39.28 66.97 55.54 64.00 35.89 14.77%
EY 2.27 1.73 2.55 1.49 1.80 1.56 2.79 -12.85%
DY 0.00 0.00 2.17 2.23 0.00 0.00 3.38 -
P/NAPS 0.88 0.93 0.99 0.99 0.87 0.76 0.85 2.34%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 03/04/03 -
Price 4.00 3.96 4.58 4.42 4.54 3.80 3.36 -
P/RPS 1.96 2.30 2.53 2.82 3.23 2.94 2.32 -10.64%
P/EPS 42.02 52.59 39.11 66.07 63.67 72.38 32.59 18.48%
EY 2.38 1.90 2.56 1.51 1.57 1.38 3.07 -15.62%
DY 0.00 0.00 2.18 2.26 0.00 0.00 3.72 -
P/NAPS 0.84 0.84 0.99 0.98 1.00 0.86 0.77 5.97%

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