[ORIENT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -32.62%
YoY- 10.28%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,017,284 4,413,316 3,559,152 2,670,756 2,476,804 2,704,540 2,309,040 9.66%
PBT 358,940 313,740 261,724 176,468 152,820 155,500 181,352 12.04%
Tax -114,312 -80,424 -105,916 -67,992 -54,460 -58,352 -69,572 8.62%
NP 244,628 233,316 155,808 108,476 98,360 97,148 111,780 13.93%
-
NP to SH 244,628 233,316 155,808 108,476 98,360 97,148 111,780 13.93%
-
Tax Rate 31.85% 25.63% 40.47% 38.53% 35.64% 37.53% 38.36% -
Total Cost 3,772,656 4,180,000 3,403,344 2,562,280 2,378,444 2,607,392 2,197,260 9.42%
-
Net Worth 4,605,445 2,715,230 2,435,715 2,295,507 2,211,085 2,395,886 2,370,899 11.69%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,605,445 2,715,230 2,435,715 2,295,507 2,211,085 2,395,886 2,370,899 11.69%
NOSH 829,810 517,019 517,290 516,552 516,596 516,744 323,063 17.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.09% 5.29% 4.38% 4.06% 3.97% 3.59% 4.84% -
ROE 5.31% 8.59% 6.40% 4.73% 4.45% 4.05% 4.71% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 484.12 853.61 688.04 517.03 479.45 523.38 714.73 -6.28%
EPS 29.48 35.16 30.12 21.00 19.04 18.80 34.60 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.55 5.2517 4.7086 4.4439 4.2801 4.6365 7.3388 -4.54%
Adjusted Per Share Value based on latest NOSH - 516,552
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 647.54 711.37 573.69 430.49 399.23 435.94 372.19 9.66%
EPS 39.43 37.61 25.11 17.49 15.85 15.66 18.02 13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4234 4.3766 3.9261 3.7001 3.564 3.8619 3.8216 11.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.10 4.10 4.36 3.36 3.74 3.56 9.20 -
P/RPS 0.85 0.48 0.63 0.65 0.78 0.68 1.29 -6.71%
P/EPS 13.91 9.09 14.48 16.00 19.64 18.94 26.59 -10.23%
EY 7.19 11.01 6.91 6.25 5.09 5.28 3.76 11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.93 0.76 0.87 0.77 1.25 -8.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 26/05/05 27/05/04 28/05/03 20/05/02 28/05/01 26/05/00 -
Price 3.84 4.12 3.96 3.80 4.00 4.24 8.80 -
P/RPS 0.79 0.48 0.58 0.73 0.83 0.81 1.23 -7.11%
P/EPS 13.03 9.13 13.15 18.10 21.01 22.55 25.43 -10.54%
EY 7.68 10.95 7.61 5.53 4.76 4.43 3.93 11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.84 0.86 0.93 0.91 1.20 -8.80%

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