[ORIENT] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -2.53%
YoY- -18.53%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 2,557,677 2,717,459 2,900,282 2,883,231 2,784,356 2,722,515 2,345,372 5.93%
PBT 198,196 167,518 193,388 217,389 223,852 257,543 226,238 -8.42%
Tax -82,864 -69,294 -71,903 -76,264 -79,069 -89,158 -53,486 33.78%
NP 115,332 98,224 121,485 141,125 144,783 168,385 172,752 -23.55%
-
NP to SH 115,332 98,224 121,485 141,125 144,783 168,385 172,752 -23.55%
-
Tax Rate 41.81% 41.37% 37.18% 35.08% 35.32% 34.62% 23.64% -
Total Cost 2,442,345 2,619,235 2,778,797 2,742,106 2,639,573 2,554,130 2,172,620 8.09%
-
Net Worth 2,204,042 2,284,382 2,417,677 2,395,886 2,382,234 2,262,183 2,263,352 -1.74%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 129,338 271,675 271,675 336,323 336,323 168,111 168,111 -15.99%
Div Payout % 112.14% 276.59% 223.63% 238.32% 232.29% 99.84% 97.31% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 2,204,042 2,284,382 2,417,677 2,395,886 2,382,234 2,262,183 2,263,352 -1.74%
NOSH 517,210 517,296 517,493 516,744 517,472 323,169 323,336 36.65%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.51% 3.61% 4.19% 4.89% 5.20% 6.18% 7.37% -
ROE 5.23% 4.30% 5.02% 5.89% 6.08% 7.44% 7.63% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 494.51 525.32 560.45 557.96 538.07 842.44 725.37 -22.48%
EPS 22.30 18.99 23.48 27.31 27.98 52.10 53.43 -44.06%
DPS 25.00 52.50 52.50 65.08 64.99 52.00 52.00 -38.54%
NAPS 4.2614 4.416 4.6719 4.6365 4.6036 7.00 7.00 -28.10%
Adjusted Per Share Value based on latest NOSH - 516,744
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 412.27 438.02 467.49 464.74 448.81 438.84 378.05 5.93%
EPS 18.59 15.83 19.58 22.75 23.34 27.14 27.85 -23.56%
DPS 20.85 43.79 43.79 54.21 54.21 27.10 27.10 -15.99%
NAPS 3.5527 3.6822 3.897 3.8619 3.8399 3.6464 3.6483 -1.74%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.80 3.02 3.70 3.56 3.72 7.70 8.00 -
P/RPS 0.77 0.57 0.66 0.64 0.69 0.91 1.10 -21.11%
P/EPS 17.04 15.90 15.76 13.04 13.30 14.78 14.97 8.99%
EY 5.87 6.29 6.34 7.67 7.52 6.77 6.68 -8.23%
DY 6.58 17.38 14.19 18.28 17.47 6.75 6.50 0.81%
P/NAPS 0.89 0.68 0.79 0.77 0.81 1.10 1.14 -15.17%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 30/11/01 28/08/01 28/05/01 28/02/01 28/11/00 28/08/00 -
Price 3.64 3.10 3.66 4.24 3.64 4.16 8.00 -
P/RPS 0.74 0.59 0.65 0.76 0.68 0.49 1.10 -23.16%
P/EPS 16.32 16.33 15.59 15.53 13.01 7.98 14.97 5.90%
EY 6.13 6.13 6.41 6.44 7.69 12.53 6.68 -5.55%
DY 6.87 16.94 14.34 15.35 17.86 12.50 6.50 3.74%
P/NAPS 0.85 0.70 0.78 0.91 0.79 0.59 1.14 -17.72%

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