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

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 75.09%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 950,390 969,065 1,039,641 934,196 748,003 553,635 724,669 4.62%
PBT 103,165 79,950 98,106 77,238 67,010 62,912 32,234 21.38%
Tax -39,878 -22,022 -34,008 -16,718 -13,703 -22,673 -9,103 27.90%
NP 63,287 57,928 64,098 60,520 53,307 40,239 23,131 18.25%
-
NP to SH 65,494 49,895 64,098 60,520 53,307 40,239 23,131 18.93%
-
Tax Rate 38.65% 27.54% 34.66% 21.64% 20.45% 36.04% 28.24% -
Total Cost 887,103 911,137 975,543 873,676 694,696 513,396 701,538 3.98%
-
Net Worth 2,585,111 3,074,514 2,661,307 2,396,561 2,250,889 2,204,042 2,382,234 1.37%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 67,212 52,997 54,276 51,682 64,630 64,651 206,988 -17.08%
Div Payout % 102.62% 106.22% 84.68% 85.40% 121.24% 160.67% 894.85% -
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 2,585,111 3,074,514 2,661,307 2,396,561 2,250,889 2,204,042 2,382,234 1.37%
NOSH 517,022 517,046 516,919 516,823 517,041 517,210 517,472 -0.01%
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 6.66% 5.98% 6.17% 6.48% 7.13% 7.27% 3.19% -
ROE 2.53% 1.62% 2.41% 2.53% 2.37% 1.83% 0.97% -
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 183.82 187.42 201.12 180.76 144.67 107.04 140.04 4.63%
EPS 12.67 9.65 12.40 11.71 10.31 7.78 4.47 18.95%
DPS 13.00 10.25 10.50 10.00 12.50 12.50 40.00 -17.07%
NAPS 5.00 5.9463 5.1484 4.6371 4.3534 4.2614 4.6036 1.38%
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 153.19 156.20 167.58 150.58 120.57 89.24 116.81 4.62%
EPS 10.56 8.04 10.33 9.76 8.59 6.49 3.73 18.93%
DPS 10.83 8.54 8.75 8.33 10.42 10.42 33.36 -17.09%
NAPS 4.1669 4.9558 4.2897 3.863 3.6282 3.5527 3.8399 1.37%
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 2.43 2.18 2.06 2.54 2.56 3.55 2.66 -1.49%
P/EPS 35.21 42.28 33.39 39.28 35.89 48.84 83.22 -13.35%
EY 2.84 2.37 3.00 2.55 2.79 2.05 1.20 15.43%
DY 2.91 2.51 2.54 2.17 3.38 3.29 10.75 -19.56%
P/NAPS 0.89 0.69 0.80 0.99 0.85 0.89 0.81 1.58%
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 2.54 2.21 2.14 2.53 2.32 3.40 2.60 -0.38%
P/EPS 36.79 42.90 34.68 39.11 32.59 46.79 81.43 -12.39%
EY 2.72 2.33 2.88 2.56 3.07 2.14 1.23 14.13%
DY 2.79 2.48 2.44 2.18 3.72 3.43 10.99 -20.41%
P/NAPS 0.93 0.70 0.84 0.99 0.77 0.85 0.79 2.75%

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