[ORIENT] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.26%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,326,331 3,360,149 2,987,160 2,508,348 2,883,231 2,335,471 13.11%
PBT 367,631 247,407 253,523 197,526 217,389 220,918 10.71%
Tax -109,273 -76,532 -88,292 -81,891 -76,264 -47,697 18.02%
NP 258,358 170,875 165,231 115,635 141,125 173,221 8.31%
-
NP to SH 258,358 170,875 165,231 115,635 141,125 173,221 8.31%
-
Tax Rate 29.72% 30.93% 34.83% 41.46% 35.08% 21.59% -
Total Cost 4,067,973 3,189,274 2,821,929 2,392,713 2,742,106 2,162,250 13.46%
-
Net Worth 2,715,230 2,435,715 2,295,507 2,211,085 2,395,886 2,261,445 3.72%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 105,981 103,350 129,238 129,338 336,323 54,937 14.03%
Div Payout % 41.02% 60.48% 78.22% 111.85% 238.32% 31.72% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,715,230 2,435,715 2,295,507 2,211,085 2,395,886 2,261,445 3.72%
NOSH 517,019 517,290 516,552 516,596 516,744 323,063 9.85%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.97% 5.09% 5.53% 4.61% 4.89% 7.42% -
ROE 9.52% 7.02% 7.20% 5.23% 5.89% 7.66% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 836.78 649.57 578.29 485.55 557.96 722.91 2.96%
EPS 49.97 33.03 31.99 22.38 27.31 53.62 -1.39%
DPS 20.50 20.00 25.00 25.00 65.08 17.00 3.81%
NAPS 5.2517 4.7086 4.4439 4.2801 4.6365 7.00 -5.58%
Adjusted Per Share Value based on latest NOSH - 516,596
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 697.35 541.62 481.49 404.32 464.74 376.45 13.11%
EPS 41.64 27.54 26.63 18.64 22.75 27.92 8.31%
DPS 17.08 16.66 20.83 20.85 54.21 8.86 14.01%
NAPS 4.3766 3.9261 3.7001 3.564 3.8619 3.6452 3.72%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.10 4.36 3.36 3.74 3.56 9.20 -
P/RPS 0.49 0.67 0.58 0.77 0.64 1.27 -17.33%
P/EPS 8.20 13.20 10.50 16.71 13.04 17.16 -13.72%
EY 12.19 7.58 9.52 5.99 7.67 5.83 15.88%
DY 5.00 4.59 7.44 6.68 18.28 1.85 21.98%
P/NAPS 0.78 0.93 0.76 0.87 0.77 1.31 -9.84%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/05 27/05/04 28/05/03 20/05/02 28/05/01 - -
Price 4.12 3.96 3.80 4.00 4.24 0.00 -
P/RPS 0.49 0.61 0.66 0.82 0.76 0.00 -
P/EPS 8.24 11.99 11.88 17.87 15.53 0.00 -
EY 12.13 8.34 8.42 5.60 6.44 0.00 -
DY 4.98 5.05 6.58 6.25 15.35 0.00 -
P/NAPS 0.78 0.84 0.86 0.93 0.91 0.00 -

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
Post a Comment