[ORIENT] QoQ 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- -7.48%
YoY- 32.48%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 809,798 726,367 667,689 748,003 808,488 754,571 619,201 19.57%
PBT 45,259 59,479 44,117 67,010 85,391 57,005 38,205 11.94%
Tax -10,693 -22,642 -16,998 -13,703 -27,773 -29,818 -13,615 -14.86%
NP 34,566 36,837 27,119 53,307 57,618 27,187 24,590 25.45%
-
NP to SH 34,566 36,837 27,119 53,307 57,618 27,187 24,590 25.45%
-
Tax Rate 23.63% 38.07% 38.53% 20.45% 32.52% 52.31% 35.64% -
Total Cost 775,232 689,530 640,570 694,696 750,870 727,384 594,611 19.32%
-
Net Worth 2,336,640 2,349,198 2,295,507 2,250,889 2,244,722 2,253,419 2,211,085 3.74%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 51,668 - - 64,630 - 64,607 - -
Div Payout % 149.48% - - 121.24% - 237.64% - -
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 2,336,640 2,349,198 2,295,507 2,250,889 2,244,722 2,253,419 2,211,085 3.74%
NOSH 516,681 516,647 516,552 517,041 517,217 516,863 516,596 0.01%
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 4.27% 5.07% 4.06% 7.13% 7.13% 3.60% 3.97% -
ROE 1.48% 1.57% 1.18% 2.37% 2.57% 1.21% 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 156.73 140.59 129.26 144.67 156.31 145.99 119.86 19.55%
EPS 6.69 7.13 5.25 10.31 11.14 5.26 4.76 25.44%
DPS 10.00 0.00 0.00 12.50 0.00 12.50 0.00 -
NAPS 4.5224 4.547 4.4439 4.3534 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 130.53 117.08 107.62 120.57 130.32 121.63 99.81 19.56%
EPS 5.57 5.94 4.37 8.59 9.29 4.38 3.96 25.51%
DPS 8.33 0.00 0.00 10.42 0.00 10.41 0.00 -
NAPS 3.7664 3.7866 3.7001 3.6282 3.6182 3.6322 3.564 3.74%
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 2.86 2.82 2.60 2.56 2.20 2.75 3.12 -5.63%
P/EPS 66.97 55.54 64.00 35.89 30.88 76.43 78.57 -10.09%
EY 1.49 1.80 1.56 2.79 3.24 1.31 1.27 11.22%
DY 2.23 0.00 0.00 3.38 0.00 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 2.82 3.23 2.94 2.32 2.15 2.67 3.34 -10.65%
P/EPS 66.07 63.67 72.38 32.59 30.16 74.14 84.03 -14.79%
EY 1.51 1.57 1.38 3.07 3.32 1.35 1.19 17.18%
DY 2.26 0.00 0.00 3.72 0.00 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