[ORIENT] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.05%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,009,264 3,238,392 3,073,149 2,203,854 2,198,274 1,983,067 2,059,687 6.51%
PBT 332,151 247,600 256,521 148,855 180,601 135,284 191,618 9.59%
Tax -61,356 -49,204 -81,638 -50,333 -71,206 -60,191 -69,966 -2.16%
NP 270,795 198,396 174,883 98,522 109,395 75,093 121,652 14.25%
-
NP to SH 270,795 198,396 174,883 98,522 109,395 75,093 121,652 14.25%
-
Tax Rate 18.47% 19.87% 31.83% 33.81% 39.43% 44.49% 36.51% -
Total Cost 2,738,469 3,039,996 2,898,266 2,105,332 2,088,879 1,907,974 1,938,035 5.92%
-
Net Worth 3,463,349 2,766,199 2,616,110 2,337,648 2,243,734 2,283,820 2,353,759 6.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 58,386 51,691 51,694 51,690 64,623 64,646 - -
Div Payout % 21.56% 26.05% 29.56% 52.47% 59.07% 86.09% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 3,463,349 2,766,199 2,616,110 2,337,648 2,243,734 2,283,820 2,353,759 6.64%
NOSH 583,861 516,911 516,946 516,904 516,989 517,169 323,198 10.35%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.00% 6.13% 5.69% 4.47% 4.98% 3.79% 5.91% -
ROE 7.82% 7.17% 6.68% 4.21% 4.88% 3.29% 5.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 515.41 626.49 594.48 426.36 425.21 383.45 637.28 -3.47%
EPS 46.38 35.13 33.83 19.06 21.16 14.52 37.64 3.53%
DPS 10.00 10.00 10.00 10.00 12.50 12.50 0.00 -
NAPS 5.9318 5.3514 5.0607 4.5224 4.34 4.416 7.2827 -3.36%
Adjusted Per Share Value based on latest NOSH - 516,681
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 485.06 521.99 495.36 355.24 354.34 319.65 332.00 6.51%
EPS 43.65 31.98 28.19 15.88 17.63 12.10 19.61 14.25%
DPS 9.41 8.33 8.33 8.33 10.42 10.42 0.00 -
NAPS 5.5825 4.4588 4.2169 3.768 3.6166 3.6812 3.794 6.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.92 4.16 4.14 4.48 3.44 3.02 7.70 -
P/RPS 0.76 0.66 0.70 1.05 0.81 0.79 1.21 -7.45%
P/EPS 8.45 10.84 12.24 23.50 16.26 20.80 20.46 -13.69%
EY 11.83 9.23 8.17 4.25 6.15 4.81 4.89 15.85%
DY 2.55 2.40 2.42 2.23 3.63 4.14 0.00 -
P/NAPS 0.66 0.78 0.82 0.99 0.79 0.68 1.06 -7.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 25/11/04 19/11/03 21/11/02 30/11/01 28/11/00 -
Price 4.52 4.08 4.16 4.42 3.36 3.10 4.16 -
P/RPS 0.88 0.65 0.70 1.04 0.79 0.81 0.65 5.17%
P/EPS 9.75 10.63 12.30 23.19 15.88 21.35 11.05 -2.06%
EY 10.26 9.41 8.13 4.31 6.30 4.68 9.05 2.11%
DY 2.21 2.45 2.40 2.26 3.72 4.03 0.00 -
P/NAPS 0.76 0.76 0.82 0.98 0.77 0.70 0.57 4.90%

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