[ORIENT] YoY Annualized 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- 10.38%
YoY- 39.6%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,207,457 4,111,743 3,133,713 2,946,280 2,536,702 2,784,356 2,157,792 -0.70%
PBT 332,805 357,818 230,786 254,559 198,196 223,852 226,849 -0.40%
Tax -62,217 -113,389 -68,710 -93,560 -82,864 -79,069 -36,647 -0.56%
NP 270,588 244,429 162,076 160,999 115,332 144,783 190,202 -0.37%
-
NP to SH 234,209 244,429 162,076 160,999 115,332 144,783 190,202 -0.22%
-
Tax Rate 18.69% 31.69% 29.77% 36.75% 41.81% 35.32% 16.15% -
Total Cost 3,936,869 3,867,314 2,971,637 2,785,281 2,421,370 2,639,573 1,967,590 -0.73%
-
Net Worth 2,822,754 2,973,612 2,400,365 2,248,151 2,202,939 2,380,439 2,343,997 -0.19%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 104,680 105,995 103,408 129,251 129,238 413,665 54,941 -0.68%
Div Payout % 44.70% 43.36% 63.80% 80.28% 112.06% 285.71% 28.89% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,822,754 2,973,612 2,400,365 2,248,151 2,202,939 2,380,439 2,343,997 -0.19%
NOSH 516,940 517,051 517,041 517,006 516,952 517,082 323,185 -0.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.43% 5.94% 5.17% 5.46% 4.55% 5.20% 8.81% -
ROE 8.30% 8.22% 6.75% 7.16% 5.24% 6.08% 8.11% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 813.92 795.23 606.09 569.87 490.70 538.47 667.66 -0.21%
EPS 45.30 47.28 31.35 31.14 22.31 28.00 36.78 -0.22%
DPS 20.25 20.50 20.00 25.00 25.00 80.00 17.00 -0.18%
NAPS 5.4605 5.7511 4.6425 4.3484 4.2614 4.6036 7.2528 0.30%
Adjusted Per Share Value based on latest NOSH - 517,041
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 678.19 662.76 505.12 474.91 408.89 448.81 347.81 -0.70%
EPS 37.75 39.40 26.12 25.95 18.59 23.34 30.66 -0.22%
DPS 16.87 17.09 16.67 20.83 20.83 66.68 8.86 -0.68%
NAPS 4.5499 4.7931 3.8691 3.6238 3.5509 3.837 3.7782 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.08 4.14 4.60 3.70 3.80 3.72 0.00 -
P/RPS 0.50 0.52 0.76 0.65 0.77 0.69 0.00 -100.00%
P/EPS 9.01 8.76 14.67 11.88 17.03 13.29 0.00 -100.00%
EY 11.10 11.42 6.81 8.42 5.87 7.53 0.00 -100.00%
DY 4.96 4.95 4.35 6.76 6.58 21.51 0.00 -100.00%
P/NAPS 0.75 0.72 0.99 0.85 0.89 0.81 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 03/04/03 25/02/02 28/02/01 28/02/00 -
Price 4.14 4.30 4.58 3.36 3.64 3.64 8.50 -
P/RPS 0.51 0.54 0.76 0.59 0.74 0.68 1.27 0.97%
P/EPS 9.14 9.10 14.61 10.79 16.32 13.00 14.44 0.48%
EY 10.94 10.99 6.84 9.27 6.13 7.69 6.92 -0.48%
DY 4.89 4.77 4.37 7.44 6.87 21.98 2.00 -0.94%
P/NAPS 0.76 0.75 0.99 0.77 0.85 0.79 1.17 0.45%

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