[ORIENT] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 75.09%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,125,653 1,057,708 889,788 934,196 809,798 726,367 667,689 41.51%
PBT 112,073 79,017 65,431 77,238 45,259 59,479 44,117 85.86%
Tax -25,364 -29,795 -26,479 -16,718 -10,693 -22,642 -16,998 30.48%
NP 86,709 49,222 38,952 60,520 34,566 36,837 27,119 116.57%
-
NP to SH 86,709 49,222 38,952 60,520 34,566 36,837 27,119 116.57%
-
Tax Rate 22.63% 37.71% 40.47% 21.64% 23.63% 38.07% 38.53% -
Total Cost 1,038,944 1,008,486 850,836 873,676 775,232 689,530 640,570 37.92%
-
Net Worth 2,616,626 2,457,480 2,435,715 2,396,561 2,336,640 2,349,198 2,295,507 9.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 51,704 - - 51,682 51,668 - - -
Div Payout % 59.63% - - 85.40% 149.48% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,616,626 2,457,480 2,435,715 2,396,561 2,336,640 2,349,198 2,295,507 9.09%
NOSH 517,048 517,037 517,290 516,823 516,681 516,647 516,552 0.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.70% 4.65% 4.38% 6.48% 4.27% 5.07% 4.06% -
ROE 3.31% 2.00% 1.60% 2.53% 1.48% 1.57% 1.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 217.71 204.57 172.01 180.76 156.73 140.59 129.26 41.42%
EPS 16.77 9.52 7.53 11.71 6.69 7.13 5.25 116.43%
DPS 10.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 5.0607 4.753 4.7086 4.6371 4.5224 4.547 4.4439 9.02%
Adjusted Per Share Value based on latest NOSH - 516,823
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 181.44 170.49 143.42 150.58 130.53 117.08 107.62 41.51%
EPS 13.98 7.93 6.28 9.76 5.57 5.94 4.37 116.65%
DPS 8.33 0.00 0.00 8.33 8.33 0.00 0.00 -
NAPS 4.2177 3.9612 3.9261 3.863 3.7664 3.7866 3.7001 9.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.14 4.20 4.36 4.60 4.48 3.96 3.36 -
P/RPS 1.90 2.05 2.53 2.54 2.86 2.82 2.60 -18.82%
P/EPS 24.69 44.12 57.90 39.28 66.97 55.54 64.00 -46.91%
EY 4.05 2.27 1.73 2.55 1.49 1.80 1.56 88.56%
DY 2.42 0.00 0.00 2.17 2.23 0.00 0.00 -
P/NAPS 0.82 0.88 0.93 0.99 0.99 0.87 0.76 5.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 -
Price 4.16 4.00 3.96 4.58 4.42 4.54 3.80 -
P/RPS 1.91 1.96 2.30 2.53 2.82 3.23 2.94 -24.93%
P/EPS 24.81 42.02 52.59 39.11 66.07 63.67 72.38 -50.92%
EY 4.03 2.38 1.90 2.56 1.51 1.57 1.38 103.90%
DY 2.40 0.00 0.00 2.18 2.26 0.00 0.00 -
P/NAPS 0.82 0.84 0.84 0.99 0.98 1.00 0.86 -3.11%

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