[ORIENT] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 111.93%
YoY- 84.71%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 726,367 667,689 748,003 808,488 754,571 619,201 553,635 19.90%
PBT 59,479 44,117 67,010 85,391 57,005 38,205 62,912 -3.68%
Tax -22,642 -16,998 -13,703 -27,773 -29,818 -13,615 -22,673 -0.09%
NP 36,837 27,119 53,307 57,618 27,187 24,590 40,239 -5.73%
-
NP to SH 36,837 27,119 53,307 57,618 27,187 24,590 40,239 -5.73%
-
Tax Rate 38.07% 38.53% 20.45% 32.52% 52.31% 35.64% 36.04% -
Total Cost 689,530 640,570 694,696 750,870 727,384 594,611 513,396 21.79%
-
Net Worth 2,349,198 2,295,507 2,250,889 2,244,722 2,253,419 2,211,085 2,204,042 4.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 64,630 - 64,607 - 64,651 -
Div Payout % - - 121.24% - 237.64% - 160.67% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,349,198 2,295,507 2,250,889 2,244,722 2,253,419 2,211,085 2,204,042 4.35%
NOSH 516,647 516,552 517,041 517,217 516,863 516,596 517,210 -0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.07% 4.06% 7.13% 7.13% 3.60% 3.97% 7.27% -
ROE 1.57% 1.18% 2.37% 2.57% 1.21% 1.11% 1.83% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 140.59 129.26 144.67 156.31 145.99 119.86 107.04 19.99%
EPS 7.13 5.25 10.31 11.14 5.26 4.76 7.78 -5.66%
DPS 0.00 0.00 12.50 0.00 12.50 0.00 12.50 -
NAPS 4.547 4.4439 4.3534 4.34 4.3598 4.2801 4.2614 4.43%
Adjusted Per Share Value based on latest NOSH - 517,217
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 117.08 107.62 120.57 130.32 121.63 99.81 89.24 19.90%
EPS 5.94 4.37 8.59 9.29 4.38 3.96 6.49 -5.74%
DPS 0.00 0.00 10.42 0.00 10.41 0.00 10.42 -
NAPS 3.7866 3.7001 3.6282 3.6182 3.6322 3.564 3.5527 4.35%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.96 3.36 3.70 3.44 4.02 3.74 3.80 -
P/RPS 2.82 2.60 2.56 2.20 2.75 3.12 3.55 -14.26%
P/EPS 55.54 64.00 35.89 30.88 76.43 78.57 48.84 8.97%
EY 1.80 1.56 2.79 3.24 1.31 1.27 2.05 -8.32%
DY 0.00 0.00 3.38 0.00 3.11 0.00 3.29 -
P/NAPS 0.87 0.76 0.85 0.79 0.92 0.87 0.89 -1.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 03/04/03 21/11/02 23/08/02 20/05/02 25/02/02 -
Price 4.54 3.80 3.36 3.36 3.90 4.00 3.64 -
P/RPS 3.23 2.94 2.32 2.15 2.67 3.34 3.40 -3.37%
P/EPS 63.67 72.38 32.59 30.16 74.14 84.03 46.79 22.86%
EY 1.57 1.38 3.07 3.32 1.35 1.19 2.14 -18.70%
DY 0.00 0.00 3.72 0.00 3.21 0.00 3.43 -
P/NAPS 1.00 0.86 0.77 0.77 0.89 0.93 0.85 11.47%

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