[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.7%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,894,992 3,559,152 3,133,713 2,938,472 2,788,112 2,670,756 2,946,280 20.47%
PBT 288,896 261,724 230,786 198,473 207,192 176,468 254,559 8.81%
Tax -112,548 -105,916 -68,710 -67,110 -79,280 -67,992 -93,560 13.12%
NP 176,348 155,808 162,076 131,362 127,912 108,476 160,999 6.26%
-
NP to SH 176,348 155,808 162,076 131,362 127,912 108,476 160,999 6.26%
-
Tax Rate 38.96% 40.47% 29.77% 33.81% 38.26% 38.53% 36.75% -
Total Cost 3,718,644 3,403,344 2,971,637 2,807,109 2,660,200 2,562,280 2,785,281 21.27%
-
Net Worth 2,458,011 2,435,715 2,400,365 2,337,649 2,350,912 2,295,507 2,248,151 6.13%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 103,408 68,920 - - 129,251 -
Div Payout % - - 63.80% 52.47% - - 80.28% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,458,011 2,435,715 2,400,365 2,337,649 2,350,912 2,295,507 2,248,151 6.13%
NOSH 517,149 517,290 517,041 516,904 517,025 516,552 517,006 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.53% 4.38% 5.17% 4.47% 4.59% 4.06% 5.46% -
ROE 7.17% 6.40% 6.75% 5.62% 5.44% 4.73% 7.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 753.17 688.04 606.09 568.47 539.26 517.03 569.87 20.45%
EPS 34.10 30.12 31.35 25.41 24.74 21.00 31.14 6.24%
DPS 0.00 0.00 20.00 13.33 0.00 0.00 25.00 -
NAPS 4.753 4.7086 4.6425 4.5224 4.547 4.4439 4.3484 6.11%
Adjusted Per Share Value based on latest NOSH - 516,681
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 627.83 573.69 505.12 473.65 449.41 430.49 474.91 20.47%
EPS 28.43 25.11 26.12 21.17 20.62 17.49 25.95 6.27%
DPS 0.00 0.00 16.67 11.11 0.00 0.00 20.83 -
NAPS 3.962 3.9261 3.8691 3.768 3.7894 3.7001 3.6238 6.13%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.20 4.36 4.60 4.48 3.96 3.36 3.70 -
P/RPS 0.56 0.63 0.76 0.79 0.73 0.65 0.65 -9.46%
P/EPS 12.32 14.48 14.67 17.63 16.01 16.00 11.88 2.45%
EY 8.12 6.91 6.81 5.67 6.25 6.25 8.42 -2.39%
DY 0.00 0.00 4.35 2.98 0.00 0.00 6.76 -
P/NAPS 0.88 0.93 0.99 0.99 0.87 0.76 0.85 2.34%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 03/04/03 -
Price 4.00 3.96 4.58 4.42 4.54 3.80 3.36 -
P/RPS 0.53 0.58 0.76 0.78 0.84 0.73 0.59 -6.90%
P/EPS 11.73 13.15 14.61 17.39 18.35 18.10 10.79 5.73%
EY 8.53 7.61 6.84 5.75 5.45 5.53 9.27 -5.40%
DY 0.00 0.00 4.37 3.02 0.00 0.00 7.44 -
P/NAPS 0.84 0.84 0.99 0.98 1.00 0.86 0.77 5.97%

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