[ORIENT] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 64.51%
YoY- 0.67%
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,959,654 4,207,457 4,111,743 3,133,713 2,946,280 2,536,702 2,784,356 6.04%
PBT 435,316 332,805 357,818 230,786 254,559 198,196 223,852 11.71%
Tax -101,234 -62,217 -113,389 -68,710 -93,560 -82,864 -79,069 4.20%
NP 334,082 270,588 244,429 162,076 160,999 115,332 144,783 14.94%
-
NP to SH 305,251 234,209 244,429 162,076 160,999 115,332 144,783 13.23%
-
Tax Rate 23.26% 18.69% 31.69% 29.77% 36.75% 41.81% 35.32% -
Total Cost 3,625,572 3,936,869 3,867,314 2,971,637 2,785,281 2,421,370 2,639,573 5.42%
-
Net Worth 3,070,498 2,822,754 2,973,612 2,400,365 2,248,151 2,202,939 2,380,439 4.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 118,901 104,680 105,995 103,408 129,251 129,238 413,665 -18.75%
Div Payout % 38.95% 44.70% 43.36% 63.80% 80.28% 112.06% 285.71% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,070,498 2,822,754 2,973,612 2,400,365 2,248,151 2,202,939 2,380,439 4.33%
NOSH 516,962 516,940 517,051 517,041 517,006 516,952 517,082 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.44% 6.43% 5.94% 5.17% 5.46% 4.55% 5.20% -
ROE 9.94% 8.30% 8.22% 6.75% 7.16% 5.24% 6.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 765.95 813.92 795.23 606.09 569.87 490.70 538.47 6.04%
EPS 59.05 45.30 47.28 31.35 31.14 22.31 28.00 13.23%
DPS 23.00 20.25 20.50 20.00 25.00 25.00 80.00 -18.75%
NAPS 5.9395 5.4605 5.7511 4.6425 4.3484 4.2614 4.6036 4.33%
Adjusted Per Share Value based on latest NOSH - 516,823
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 638.25 678.19 662.76 505.12 474.91 408.89 448.81 6.04%
EPS 49.20 37.75 39.40 26.12 25.95 18.59 23.34 13.22%
DPS 19.17 16.87 17.09 16.67 20.83 20.83 66.68 -18.75%
NAPS 4.9493 4.5499 4.7931 3.8691 3.6238 3.5509 3.837 4.33%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.46 4.08 4.14 4.60 3.70 3.80 3.72 -
P/RPS 0.58 0.50 0.52 0.76 0.65 0.77 0.69 -2.85%
P/EPS 7.55 9.01 8.76 14.67 11.88 17.03 13.29 -8.99%
EY 13.24 11.10 11.42 6.81 8.42 5.87 7.53 9.85%
DY 5.16 4.96 4.95 4.35 6.76 6.58 21.51 -21.16%
P/NAPS 0.75 0.75 0.72 0.99 0.85 0.89 0.81 -1.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/03/07 27/02/06 28/02/05 26/02/04 03/04/03 25/02/02 28/02/01 -
Price 4.66 4.14 4.30 4.58 3.36 3.64 3.64 -
P/RPS 0.61 0.51 0.54 0.76 0.59 0.74 0.68 -1.79%
P/EPS 7.89 9.14 9.10 14.61 10.79 16.32 13.00 -7.98%
EY 12.67 10.94 10.99 6.84 9.27 6.13 7.69 8.67%
DY 4.94 4.89 4.77 4.37 7.44 6.87 21.98 -22.01%
P/NAPS 0.78 0.76 0.75 0.99 0.77 0.85 0.79 -0.21%

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