[ORIENT] YoY 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- -7.48%
YoY- 32.48%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
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 969,065 1,039,641 934,196 748,003 553,635 724,669 662,828 -0.40%
PBT 79,950 98,106 77,238 67,010 62,912 32,234 65,925 -0.20%
Tax -22,022 -34,008 -16,718 -13,703 -22,673 -9,103 -19,192 -0.14%
NP 57,928 64,098 60,520 53,307 40,239 23,131 46,733 -0.22%
-
NP to SH 49,895 64,098 60,520 53,307 40,239 23,131 46,733 -0.06%
-
Tax Rate 27.54% 34.66% 21.64% 20.45% 36.04% 28.24% 29.11% -
Total Cost 911,137 975,543 873,676 694,696 513,396 701,538 616,095 -0.41%
-
Net Worth 3,074,514 2,661,307 2,396,561 2,250,889 2,204,042 2,382,234 2,343,670 -0.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 52,997 54,276 51,682 64,630 64,651 206,988 38,776 -0.33%
Div Payout % 106.22% 84.68% 85.40% 121.24% 160.67% 894.85% 82.98% -
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 3,074,514 2,661,307 2,396,561 2,250,889 2,204,042 2,382,234 2,343,670 -0.28%
NOSH 517,046 516,919 516,823 517,041 517,210 517,472 323,140 -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 5.98% 6.17% 6.48% 7.13% 7.27% 3.19% 7.05% -
ROE 1.62% 2.41% 2.53% 2.37% 1.83% 0.97% 1.99% -
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 187.42 201.12 180.76 144.67 107.04 140.04 205.12 0.09%
EPS 9.65 12.40 11.71 10.31 7.78 4.47 9.04 -0.06%
DPS 10.25 10.50 10.00 12.50 12.50 40.00 12.00 0.16%
NAPS 5.9463 5.1484 4.6371 4.3534 4.2614 4.6036 7.2528 0.21%
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 156.20 167.58 150.58 120.57 89.24 116.81 106.84 -0.40%
EPS 8.04 10.33 9.76 8.59 6.49 3.73 7.53 -0.06%
DPS 8.54 8.75 8.33 10.42 10.42 33.36 6.25 -0.33%
NAPS 4.9558 4.2897 3.863 3.6282 3.5527 3.8399 3.7777 -0.28%
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 2.18 2.06 2.54 2.56 3.55 2.66 0.00 -100.00%
P/EPS 42.28 33.39 39.28 35.89 48.84 83.22 0.00 -100.00%
EY 2.37 3.00 2.55 2.79 2.05 1.20 0.00 -100.00%
DY 2.51 2.54 2.17 3.38 3.29 10.75 0.00 -100.00%
P/NAPS 0.69 0.80 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 2.21 2.14 2.53 2.32 3.40 2.60 4.14 0.66%
P/EPS 42.90 34.68 39.11 32.59 46.79 81.43 58.77 0.33%
EY 2.33 2.88 2.56 3.07 2.14 1.23 1.70 -0.33%
DY 2.48 2.44 2.18 3.72 3.43 10.99 1.41 -0.59%
P/NAPS 0.70 0.84 0.99 0.77 0.85 0.79 1.17 0.54%

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