[ORIENT] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.55%
YoY- 1.42%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,987,160 2,946,277 2,763,161 2,630,530 2,508,348 2,557,677 2,717,459 6.51%
PBT 253,523 247,611 243,513 214,035 197,526 198,196 167,518 31.85%
Tax -88,292 -84,909 -93,879 -90,826 -81,891 -82,864 -69,294 17.54%
NP 165,231 162,702 149,634 123,209 115,635 115,332 98,224 41.48%
-
NP to SH 165,231 162,702 149,634 123,209 115,635 115,332 98,224 41.48%
-
Tax Rate 34.83% 34.29% 38.55% 42.44% 41.46% 41.81% 41.37% -
Total Cost 2,821,929 2,783,575 2,613,527 2,507,321 2,392,713 2,442,345 2,619,235 5.09%
-
Net Worth 2,295,507 2,250,889 2,244,722 2,253,419 2,211,085 2,204,042 2,284,382 0.32%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 129,238 129,238 129,259 129,259 129,338 129,338 271,675 -39.08%
Div Payout % 78.22% 79.43% 86.38% 104.91% 111.85% 112.14% 276.59% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,295,507 2,250,889 2,244,722 2,253,419 2,211,085 2,204,042 2,284,382 0.32%
NOSH 516,552 517,041 517,217 516,863 516,596 517,210 517,296 -0.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.53% 5.52% 5.42% 4.68% 4.61% 4.51% 3.61% -
ROE 7.20% 7.23% 6.67% 5.47% 5.23% 5.23% 4.30% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 578.29 569.83 534.24 508.94 485.55 494.51 525.32 6.62%
EPS 31.99 31.47 28.93 23.84 22.38 22.30 18.99 41.62%
DPS 25.00 25.00 25.00 25.00 25.00 25.00 52.50 -39.04%
NAPS 4.4439 4.3534 4.34 4.3598 4.2801 4.2614 4.416 0.42%
Adjusted Per Share Value based on latest NOSH - 516,863
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 481.49 474.90 445.39 424.01 404.32 412.27 438.02 6.51%
EPS 26.63 26.23 24.12 19.86 18.64 18.59 15.83 41.49%
DPS 20.83 20.83 20.84 20.84 20.85 20.85 43.79 -39.09%
NAPS 3.7001 3.6282 3.6182 3.6322 3.564 3.5527 3.6822 0.32%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.36 3.70 3.44 4.02 3.74 3.80 3.02 -
P/RPS 0.58 0.65 0.64 0.79 0.77 0.77 0.57 1.16%
P/EPS 10.50 11.76 11.89 16.86 16.71 17.04 15.90 -24.18%
EY 9.52 8.50 8.41 5.93 5.99 5.87 6.29 31.85%
DY 7.44 6.76 7.27 6.22 6.68 6.58 17.38 -43.22%
P/NAPS 0.76 0.85 0.79 0.92 0.87 0.89 0.68 7.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 03/04/03 21/11/02 23/08/02 20/05/02 25/02/02 30/11/01 -
Price 3.80 3.36 3.36 3.90 4.00 3.64 3.10 -
P/RPS 0.66 0.59 0.63 0.77 0.82 0.74 0.59 7.76%
P/EPS 11.88 10.68 11.61 16.36 17.87 16.32 16.33 -19.12%
EY 8.42 9.37 8.61 6.11 5.60 6.13 6.13 23.59%
DY 6.58 7.44 7.44 6.41 6.25 6.87 16.94 -46.79%
P/NAPS 0.86 0.77 0.77 0.89 0.93 0.85 0.70 14.72%

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