[ORIENT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -35.64%
YoY- 43.63%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,039,641 1,125,653 1,057,708 889,788 934,196 809,798 726,367 26.86%
PBT 98,106 112,073 79,017 65,431 77,238 45,259 59,479 39.38%
Tax -34,008 -25,364 -29,795 -26,479 -16,718 -10,693 -22,642 30.99%
NP 64,098 86,709 49,222 38,952 60,520 34,566 36,837 44.42%
-
NP to SH 64,098 86,709 49,222 38,952 60,520 34,566 36,837 44.42%
-
Tax Rate 34.66% 22.63% 37.71% 40.47% 21.64% 23.63% 38.07% -
Total Cost 975,543 1,038,944 1,008,486 850,836 873,676 775,232 689,530 25.89%
-
Net Worth 2,661,307 2,616,626 2,457,480 2,435,715 2,396,561 2,336,640 2,349,198 8.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 54,276 51,704 - - 51,682 51,668 - -
Div Payout % 84.68% 59.63% - - 85.40% 149.48% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,661,307 2,616,626 2,457,480 2,435,715 2,396,561 2,336,640 2,349,198 8.63%
NOSH 516,919 517,048 517,037 517,290 516,823 516,681 516,647 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.17% 7.70% 4.65% 4.38% 6.48% 4.27% 5.07% -
ROE 2.41% 3.31% 2.00% 1.60% 2.53% 1.48% 1.57% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 201.12 217.71 204.57 172.01 180.76 156.73 140.59 26.82%
EPS 12.40 16.77 9.52 7.53 11.71 6.69 7.13 44.37%
DPS 10.50 10.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 5.1484 5.0607 4.753 4.7086 4.6371 4.5224 4.547 8.59%
Adjusted Per Share Value based on latest NOSH - 517,290
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 167.58 181.44 170.49 143.42 150.58 130.53 117.08 26.86%
EPS 10.33 13.98 7.93 6.28 9.76 5.57 5.94 44.37%
DPS 8.75 8.33 0.00 0.00 8.33 8.33 0.00 -
NAPS 4.2897 4.2177 3.9612 3.9261 3.863 3.7664 3.7866 8.63%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.14 4.14 4.20 4.36 4.60 4.48 3.96 -
P/RPS 2.06 1.90 2.05 2.53 2.54 2.86 2.82 -18.81%
P/EPS 33.39 24.69 44.12 57.90 39.28 66.97 55.54 -28.65%
EY 3.00 4.05 2.27 1.73 2.55 1.49 1.80 40.35%
DY 2.54 2.42 0.00 0.00 2.17 2.23 0.00 -
P/NAPS 0.80 0.82 0.88 0.93 0.99 0.99 0.87 -5.41%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 -
Price 4.30 4.16 4.00 3.96 4.58 4.42 4.54 -
P/RPS 2.14 1.91 1.96 2.30 2.53 2.82 3.23 -23.90%
P/EPS 34.68 24.81 42.02 52.59 39.11 66.07 63.67 -33.18%
EY 2.88 4.03 2.38 1.90 2.56 1.51 1.57 49.57%
DY 2.44 2.40 0.00 0.00 2.18 2.26 0.00 -
P/NAPS 0.84 0.82 0.84 0.84 0.99 0.98 1.00 -10.92%

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