[ORIENT] YoY 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 4,012,352 4,317,856 4,097,532 2,938,472 2,931,032 2,644,089 2,746,249 6.51%
PBT 442,868 330,133 342,028 198,473 240,801 180,378 255,490 9.59%
Tax -81,808 -65,605 -108,850 -67,110 -94,941 -80,254 -93,288 -2.16%
NP 361,060 264,528 233,177 131,362 145,860 100,124 162,202 14.25%
-
NP to SH 361,060 264,528 233,177 131,362 145,860 100,124 162,202 14.25%
-
Tax Rate 18.47% 19.87% 31.82% 33.81% 39.43% 44.49% 36.51% -
Total Cost 3,651,292 4,053,328 3,864,354 2,807,109 2,785,172 2,543,965 2,584,046 5.92%
-
Net Worth 3,463,350 2,766,199 2,616,110 2,337,649 2,243,734 2,283,820 2,353,759 6.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 77,848 68,921 68,926 68,920 86,164 86,194 - -
Div Payout % 21.56% 26.05% 29.56% 52.47% 59.07% 86.09% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 3,463,350 2,766,199 2,616,110 2,337,649 2,243,734 2,283,820 2,353,759 6.64%
NOSH 583,861 516,911 516,946 516,904 516,989 517,169 323,198 10.35%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.00% 6.13% 5.69% 4.47% 4.98% 3.79% 5.91% -
ROE 10.43% 9.56% 8.91% 5.62% 6.50% 4.38% 6.89% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 687.21 835.32 792.64 568.47 566.94 511.26 849.71 -3.47%
EPS 61.84 46.84 45.11 25.41 28.21 19.36 50.19 3.53%
DPS 13.33 13.33 13.33 13.33 16.67 16.67 0.00 -
NAPS 5.9318 5.3514 5.0607 4.5224 4.34 4.416 7.2827 -3.36%
Adjusted Per Share Value based on latest NOSH - 516,681
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 646.74 695.99 660.47 473.65 472.45 426.20 442.66 6.51%
EPS 58.20 42.64 37.59 21.17 23.51 16.14 26.15 14.25%
DPS 12.55 11.11 11.11 11.11 13.89 13.89 0.00 -
NAPS 5.5825 4.4588 4.2169 3.768 3.6166 3.6812 3.794 6.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.92 4.16 4.14 4.48 3.44 3.02 7.70 -
P/RPS 0.57 0.50 0.52 0.79 0.61 0.59 0.91 -7.49%
P/EPS 6.34 8.13 9.18 17.63 12.19 15.60 15.34 -13.68%
EY 15.78 12.30 10.90 5.67 8.20 6.41 6.52 15.86%
DY 3.40 3.21 3.22 2.98 4.84 5.52 0.00 -
P/NAPS 0.66 0.78 0.82 0.99 0.79 0.68 1.06 -7.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 25/11/04 19/11/03 21/11/02 30/11/01 28/11/00 -
Price 4.52 4.08 4.16 4.42 3.36 3.10 4.16 -
P/RPS 0.66 0.49 0.52 0.78 0.59 0.61 0.49 5.08%
P/EPS 7.31 7.97 9.22 17.39 11.91 16.01 8.29 -2.07%
EY 13.68 12.54 10.84 5.75 8.40 6.25 12.06 2.12%
DY 2.95 3.27 3.21 3.02 4.96 5.38 0.00 -
P/NAPS 0.76 0.76 0.82 0.98 0.77 0.70 0.57 4.90%

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