[ORIENT] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.55%
YoY- 1.42%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 4,372,641 3,691,490 2,950,547 2,630,530 2,900,282 2,345,372 13.26%
PBT 377,899 266,945 255,997 214,035 193,388 226,238 10.79%
Tax -95,880 -83,685 -81,116 -90,826 -71,903 -53,486 12.37%
NP 282,019 183,260 174,881 123,209 121,485 172,752 10.29%
-
NP to SH 280,278 183,260 174,881 123,209 121,485 172,752 10.15%
-
Tax Rate 25.37% 31.35% 31.69% 42.44% 37.18% 23.64% -
Total Cost 4,090,622 3,508,230 2,775,666 2,507,321 2,778,797 2,172,620 13.48%
-
Net Worth 2,749,152 2,457,480 2,349,198 2,253,419 2,417,677 2,263,352 3.96%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 105,981 103,350 64,630 129,259 271,675 168,111 -8.80%
Div Payout % 37.81% 56.40% 36.96% 104.91% 223.63% 97.31% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,749,152 2,457,480 2,349,198 2,253,419 2,417,677 2,263,352 3.96%
NOSH 517,020 517,037 516,647 516,863 517,493 323,336 9.83%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.45% 4.96% 5.93% 4.68% 4.19% 7.37% -
ROE 10.20% 7.46% 7.44% 5.47% 5.02% 7.63% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 845.74 713.97 571.09 508.94 560.45 725.37 3.11%
EPS 54.21 35.44 33.85 23.84 23.48 53.43 0.29%
DPS 20.50 20.00 12.50 25.00 52.50 52.00 -16.97%
NAPS 5.3173 4.753 4.547 4.3598 4.6719 7.00 -5.34%
Adjusted Per Share Value based on latest NOSH - 516,863
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 704.82 595.02 475.59 424.01 467.49 378.05 13.25%
EPS 45.18 29.54 28.19 19.86 19.58 27.85 10.15%
DPS 17.08 16.66 10.42 20.84 43.79 27.10 -8.81%
NAPS 4.4313 3.9612 3.7866 3.6322 3.897 3.6483 3.96%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.14 4.20 3.96 4.02 3.70 8.00 -
P/RPS 0.49 0.59 0.69 0.79 0.66 1.10 -14.92%
P/EPS 7.64 11.85 11.70 16.86 15.76 14.97 -12.58%
EY 13.09 8.44 8.55 5.93 6.34 6.68 14.39%
DY 4.95 4.76 3.16 6.22 14.19 6.50 -5.29%
P/NAPS 0.78 0.88 0.87 0.92 0.79 1.14 -7.30%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/05 26/08/04 28/08/03 23/08/02 28/08/01 28/08/00 -
Price 4.10 4.00 4.54 3.90 3.66 8.00 -
P/RPS 0.48 0.56 0.79 0.77 0.65 1.10 -15.27%
P/EPS 7.56 11.29 13.41 16.36 15.59 14.97 -12.76%
EY 13.22 8.86 7.46 6.11 6.41 6.68 14.61%
DY 5.00 5.00 2.75 6.41 14.34 6.50 -5.10%
P/NAPS 0.77 0.84 1.00 0.89 0.78 1.14 -7.54%

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