[ORIENT] YoY TTM Result on 31-Mar-2000 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

26-May-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Mar-2000 [#1]

Profit Trend

QoQ- 19.24%

YoY--%

Quarter Report

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	2,987,160	2,508,348	2,883,231	2,335,471	8.54%
YoY %	19.09%	-13.00%	23.45%	-	-
Horiz. %	127.90%	107.40%	123.45%	100.00%	-
PBT	253,523	197,526	217,389	220,918	4.69%
YoY %	28.35%	-9.14%	-1.60%	-	-
Horiz. %	114.76%	89.41%	98.40%	100.00%	-
Tax	-88,292	-81,891	-76,264	-47,697	22.78%
YoY %	-7.82%	-7.38%	-59.89%	-	-
Horiz. %	185.11%	171.69%	159.89%	100.00%	-
NP	165,231	115,635	141,125	173,221	-1.56%
YoY %	42.89%	-18.06%	-18.53%	-	-
Horiz. %	95.39%	66.76%	81.47%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	165,231	115,635	141,125	173,221	-1.56%
YoY %	42.89%	-18.06%	-18.53%	-	-
Horiz. %	95.39%	66.76%	81.47%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	34.83%	41.46%	35.08%	21.59%	-
YoY %	-15.99%	18.19%	62.48%	-	-
Horiz. %	161.32%	192.03%	162.48%	100.00%	-
Total Cost	2,821,929	2,392,713	2,742,106	2,162,250	9.28%
YoY %	17.94%	-12.74%	26.82%	-	-
Horiz. %	130.51%	110.66%	126.82%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	2,295,507	2,211,085	2,395,886	2,261,445	0.49%
YoY %	3.82%	-7.71%	5.94%	-	-
Horiz. %	101.51%	97.77%	105.94%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	129,238	129,338	336,323	54,937	32.99%
YoY %	-0.08%	-61.54%	512.20%	-	-
Horiz. %	235.25%	235.43%	612.20%	100.00%	-
Div Payout %	78.22%	111.85%	238.32%	31.72%	-
YoY %	-30.07%	-53.07%	651.32%	-	-
Horiz. %	246.60%	352.62%	751.32%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	2,295,507	2,211,085	2,395,886	2,261,445	0.49%
YoY %	3.82%	-7.71%	5.94%	-	-
Horiz. %	101.51%	97.77%	105.94%	100.00%	-
NOSH	516,552	516,596	516,744	323,063	16.93%
YoY %	-0.01%	-0.03%	59.95%	-	-
Horiz. %	159.89%	159.91%	159.95%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	5.53%	4.61%	4.89%	7.42%	-
YoY %	19.96%	-5.73%	-34.10%	-	-
Horiz. %	74.53%	62.13%	65.90%	100.00%	-
ROE	7.20%	5.23%	5.89%	7.66%	-
YoY %	37.67%	-11.21%	-23.11%	-	-
Horiz. %	93.99%	68.28%	76.89%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	578.29	485.55	557.96	722.91	-7.17%
YoY %	19.10%	-12.98%	-22.82%	-	-
Horiz. %	79.99%	67.17%	77.18%	100.00%	-
EPS	31.99	22.38	27.31	53.62	-15.81%
YoY %	42.94%	-18.05%	-49.07%	-	-
Horiz. %	59.66%	41.74%	50.93%	100.00%	-
DPS	25.00	25.00	65.08	17.00	13.71%
YoY %	0.00%	-61.59%	282.82%	-	-
Horiz. %	147.06%	147.06%	382.82%	100.00%	-
NAPS	4.4439	4.2801	4.6365	7.00	-14.05%
YoY %	3.83%	-7.69%	-33.76%	-	-
Horiz. %	63.48%	61.14%	66.24%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 323,063
RPS	481.49	404.32	464.74	376.45	8.54%
YoY %	19.09%	-13.00%	23.45%	-	-
Horiz. %	127.90%	107.40%	123.45%	100.00%	-
EPS	26.63	18.64	22.75	27.92	-1.56%
YoY %	42.86%	-18.07%	-18.52%	-	-
Horiz. %	95.38%	66.76%	81.48%	100.00%	-
DPS	20.83	20.85	54.21	8.86	32.96%
YoY %	-0.10%	-61.54%	511.85%	-	-
Horiz. %	235.10%	235.33%	611.85%	100.00%	-
NAPS	3.7001	3.564	3.8619	3.6452	0.49%
YoY %	3.82%	-7.71%	5.94%	-	-
Horiz. %	101.51%	97.77%	105.94%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	3.36	3.74	3.56	9.20	-
P/RPS	0.58	0.77	0.64	1.27	-22.99%
YoY %	-24.68%	20.31%	-49.61%	-	-
Horiz. %	45.67%	60.63%	50.39%	100.00%	-
P/EPS	10.50	16.71	13.04	17.16	-15.10%
YoY %	-37.16%	28.14%	-24.01%	-	-
Horiz. %	61.19%	97.38%	75.99%	100.00%	-
EY	9.52	5.99	7.67	5.83	17.75%
YoY %	58.93%	-21.90%	31.56%	-	-
Horiz. %	163.29%	102.74%	131.56%	100.00%	-
DY	7.44	6.68	18.28	1.85	59.02%
YoY %	11.38%	-63.46%	888.11%	-	-
Horiz. %	402.16%	361.08%	988.11%	100.00%	-
P/NAPS	0.76	0.87	0.77	1.31	-16.59%
YoY %	-12.64%	12.99%	-41.22%	-	-
Horiz. %	58.02%	66.41%	58.78%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/05/03	20/05/02	28/05/01	-	-
Price	3.80	4.00	4.24	0.00	-
P/RPS	0.66	0.82	0.76	0.00	-
YoY %	-19.51%	7.89%	0.00%	-	-
Horiz. %	86.84%	107.89%	100.00%	-	-
P/EPS	11.88	17.87	15.53	0.00	-
YoY %	-33.52%	15.07%	0.00%	-	-
Horiz. %	76.50%	115.07%	100.00%	-	-
EY	8.42	5.60	6.44	0.00	-
YoY %	50.36%	-13.04%	0.00%	-	-
Horiz. %	130.75%	86.96%	100.00%	-	-
DY	6.58	6.25	15.35	0.00	-
YoY %	5.28%	-59.28%	0.00%	-	-
Horiz. %	42.87%	40.72%	100.00%	-	-
P/NAPS	0.86	0.93	0.91	0.00	-
YoY %	-7.53%	2.20%	0.00%	-	-
Horiz. %	94.51%	102.20%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos