[ORIENT] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -49.13%
YoY- 10.28%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 934,196 809,798 726,367 667,689 748,003 808,488 754,571 15.25%
PBT 77,238 45,259 59,479 44,117 67,010 85,391 57,005 22.37%
Tax -16,718 -10,693 -22,642 -16,998 -13,703 -27,773 -29,818 -31.93%
NP 60,520 34,566 36,837 27,119 53,307 57,618 27,187 70.23%
-
NP to SH 60,520 34,566 36,837 27,119 53,307 57,618 27,187 70.23%
-
Tax Rate 21.64% 23.63% 38.07% 38.53% 20.45% 32.52% 52.31% -
Total Cost 873,676 775,232 689,530 640,570 694,696 750,870 727,384 12.95%
-
Net Worth 2,396,561 2,336,640 2,349,198 2,295,507 2,250,889 2,244,722 2,253,419 4.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 51,682 51,668 - - 64,630 - 64,607 -13.79%
Div Payout % 85.40% 149.48% - - 121.24% - 237.64% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,396,561 2,336,640 2,349,198 2,295,507 2,250,889 2,244,722 2,253,419 4.17%
NOSH 516,823 516,681 516,647 516,552 517,041 517,217 516,863 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.48% 4.27% 5.07% 4.06% 7.13% 7.13% 3.60% -
ROE 2.53% 1.48% 1.57% 1.18% 2.37% 2.57% 1.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 180.76 156.73 140.59 129.26 144.67 156.31 145.99 15.26%
EPS 11.71 6.69 7.13 5.25 10.31 11.14 5.26 70.24%
DPS 10.00 10.00 0.00 0.00 12.50 0.00 12.50 -13.78%
NAPS 4.6371 4.5224 4.547 4.4439 4.3534 4.34 4.3598 4.18%
Adjusted Per Share Value based on latest NOSH - 516,552
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 150.58 130.53 117.08 107.62 120.57 130.32 121.63 15.25%
EPS 9.76 5.57 5.94 4.37 8.59 9.29 4.38 70.35%
DPS 8.33 8.33 0.00 0.00 10.42 0.00 10.41 -13.77%
NAPS 3.863 3.7664 3.7866 3.7001 3.6282 3.6182 3.6322 4.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.60 4.48 3.96 3.36 3.70 3.44 4.02 -
P/RPS 2.54 2.86 2.82 2.60 2.56 2.20 2.75 -5.14%
P/EPS 39.28 66.97 55.54 64.00 35.89 30.88 76.43 -35.76%
EY 2.55 1.49 1.80 1.56 2.79 3.24 1.31 55.71%
DY 2.17 2.23 0.00 0.00 3.38 0.00 3.11 -21.28%
P/NAPS 0.99 0.99 0.87 0.76 0.85 0.79 0.92 4.99%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 28/05/03 03/04/03 21/11/02 23/08/02 -
Price 4.58 4.42 4.54 3.80 3.36 3.36 3.90 -
P/RPS 2.53 2.82 3.23 2.94 2.32 2.15 2.67 -3.51%
P/EPS 39.11 66.07 63.67 72.38 32.59 30.16 74.14 -34.63%
EY 2.56 1.51 1.57 1.38 3.07 3.32 1.35 53.02%
DY 2.18 2.26 0.00 0.00 3.72 0.00 3.21 -22.68%
P/NAPS 0.99 0.98 1.00 0.86 0.77 0.77 0.89 7.33%

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