[ORIENT] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -13.92%
YoY- -29.68%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,691,490 2,950,547 2,630,530 2,900,282 2,345,372 11.99%
PBT 266,945 255,997 214,035 193,388 226,238 4.22%
Tax -83,685 -81,116 -90,826 -71,903 -53,486 11.83%
NP 183,260 174,881 123,209 121,485 172,752 1.48%
-
NP to SH 183,260 174,881 123,209 121,485 172,752 1.48%
-
Tax Rate 31.35% 31.69% 42.44% 37.18% 23.64% -
Total Cost 3,508,230 2,775,666 2,507,321 2,778,797 2,172,620 12.71%
-
Net Worth 2,457,480 2,349,198 2,253,419 2,417,677 2,263,352 2.07%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 103,350 64,630 129,259 271,675 168,111 -11.44%
Div Payout % 56.40% 36.96% 104.91% 223.63% 97.31% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,457,480 2,349,198 2,253,419 2,417,677 2,263,352 2.07%
NOSH 517,037 516,647 516,863 517,493 323,336 12.44%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.96% 5.93% 4.68% 4.19% 7.37% -
ROE 7.46% 7.44% 5.47% 5.02% 7.63% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 713.97 571.09 508.94 560.45 725.37 -0.39%
EPS 35.44 33.85 23.84 23.48 53.43 -9.74%
DPS 20.00 12.50 25.00 52.50 52.00 -21.23%
NAPS 4.753 4.547 4.3598 4.6719 7.00 -9.21%
Adjusted Per Share Value based on latest NOSH - 517,493
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 595.02 475.59 424.01 467.49 378.05 11.99%
EPS 29.54 28.19 19.86 19.58 27.85 1.48%
DPS 16.66 10.42 20.84 43.79 27.10 -11.44%
NAPS 3.9612 3.7866 3.6322 3.897 3.6483 2.07%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.20 3.96 4.02 3.70 8.00 -
P/RPS 0.59 0.69 0.79 0.66 1.10 -14.41%
P/EPS 11.85 11.70 16.86 15.76 14.97 -5.67%
EY 8.44 8.55 5.93 6.34 6.68 6.01%
DY 4.76 3.16 6.22 14.19 6.50 -7.48%
P/NAPS 0.88 0.87 0.92 0.79 1.14 -6.26%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/04 28/08/03 23/08/02 28/08/01 28/08/00 -
Price 4.00 4.54 3.90 3.66 8.00 -
P/RPS 0.56 0.79 0.77 0.65 1.10 -15.52%
P/EPS 11.29 13.41 16.36 15.59 14.97 -6.80%
EY 8.86 7.46 6.11 6.41 6.68 7.31%
DY 5.00 2.75 6.41 14.34 6.50 -6.34%
P/NAPS 0.84 1.00 0.89 0.78 1.14 -7.34%

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