[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 135.83%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,015,150 2,207,347 1,947,496 1,394,056 1,373,772 1,316,933 1,201,007 9.00%
PBT 192,328 168,882 144,448 103,596 95,210 79,371 109,835 9.78%
Tax -50,319 -37,670 -56,274 -39,640 -43,433 -35,471 -42,637 2.79%
NP 142,009 131,212 88,174 63,956 51,777 43,900 67,198 13.27%
-
NP to SH 116,733 116,588 88,174 63,956 51,777 43,900 67,198 9.63%
-
Tax Rate 26.16% 22.31% 38.96% 38.26% 45.62% 44.69% 38.82% -
Total Cost 1,873,141 2,076,135 1,859,322 1,330,100 1,321,995 1,273,033 1,133,809 8.72%
-
Net Worth 2,879,913 2,749,150 2,458,011 2,350,912 2,255,118 2,415,740 2,330,435 3.58%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 64,656 64,634 129,289 -
Div Payout % - - - - 124.88% 147.23% 192.40% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,879,913 2,749,150 2,458,011 2,350,912 2,255,118 2,415,740 2,330,435 3.58%
NOSH 516,975 517,019 517,149 517,025 517,252 517,078 323,222 8.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.05% 5.94% 4.53% 4.59% 3.77% 3.33% 5.60% -
ROE 4.05% 4.24% 3.59% 2.72% 2.30% 1.82% 2.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 389.80 426.94 376.58 269.63 265.59 254.69 371.57 0.80%
EPS 22.58 22.55 17.05 12.37 10.01 8.49 20.79 1.38%
DPS 0.00 0.00 0.00 0.00 12.50 12.50 40.00 -
NAPS 5.5707 5.3173 4.753 4.547 4.3598 4.6719 7.21 -4.20%
Adjusted Per Share Value based on latest NOSH - 516,647
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 324.82 355.80 313.91 224.71 221.44 212.27 193.59 9.00%
EPS 18.82 18.79 14.21 10.31 8.35 7.08 10.83 9.64%
DPS 0.00 0.00 0.00 0.00 10.42 10.42 20.84 -
NAPS 4.6421 4.4313 3.962 3.7894 3.635 3.8939 3.7564 3.58%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.86 4.14 4.20 3.96 4.02 3.70 8.00 -
P/RPS 0.99 0.97 1.12 1.47 1.51 1.45 2.15 -12.11%
P/EPS 17.09 18.36 24.63 32.01 40.16 43.58 38.48 -12.64%
EY 5.85 5.45 4.06 3.12 2.49 2.29 2.60 14.46%
DY 0.00 0.00 0.00 0.00 3.11 3.38 5.00 -
P/NAPS 0.69 0.78 0.88 0.87 0.92 0.79 1.11 -7.61%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 26/08/04 28/08/03 23/08/02 28/08/01 28/08/00 -
Price 4.02 4.10 4.00 4.54 3.90 3.66 8.00 -
P/RPS 1.03 0.96 1.06 1.68 1.47 1.44 2.15 -11.53%
P/EPS 17.80 18.18 23.46 36.70 38.96 43.11 38.48 -12.05%
EY 5.62 5.50 4.26 2.72 2.57 2.32 2.60 13.70%
DY 0.00 0.00 0.00 0.00 3.21 3.42 5.00 -
P/NAPS 0.72 0.77 0.84 1.00 0.89 0.78 1.11 -6.95%

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