[ORIENT] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 35.83%
YoY- 35.49%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,010,829 1,104,018 1,057,708 726,367 754,571 640,798 623,747 8.37%
PBT 102,593 89,285 79,017 59,479 57,005 40,496 64,497 8.03%
Tax -21,741 -16,402 -29,795 -22,642 -29,818 -20,883 -25,244 -2.45%
NP 80,852 72,883 49,222 36,837 27,187 19,613 39,253 12.79%
-
NP to SH 78,635 71,142 49,222 36,837 27,187 19,613 39,253 12.27%
-
Tax Rate 21.19% 18.37% 37.71% 38.07% 52.31% 51.57% 39.14% -
Total Cost 929,977 1,031,135 1,008,486 689,530 727,384 621,185 584,494 8.04%
-
Net Worth 2,880,026 2,749,152 2,457,480 2,349,198 2,253,419 2,417,677 2,331,253 3.58%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 64,607 64,686 129,334 -
Div Payout % - - - - 237.64% 329.82% 329.49% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,880,026 2,749,152 2,457,480 2,349,198 2,253,419 2,417,677 2,331,253 3.58%
NOSH 516,995 517,020 517,037 516,647 516,863 517,493 323,336 8.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.00% 6.60% 4.65% 5.07% 3.60% 3.06% 6.29% -
ROE 2.73% 2.59% 2.00% 1.57% 1.21% 0.81% 1.68% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 195.52 213.53 204.57 140.59 145.99 123.83 192.91 0.22%
EPS 15.21 13.76 9.52 7.13 5.26 3.79 12.14 3.82%
DPS 0.00 0.00 0.00 0.00 12.50 12.50 40.00 -
NAPS 5.5707 5.3173 4.753 4.547 4.3598 4.6719 7.21 -4.20%
Adjusted Per Share Value based on latest NOSH - 516,647
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 162.93 177.95 170.49 117.08 121.63 103.29 100.54 8.37%
EPS 12.68 11.47 7.93 5.94 4.38 3.16 6.33 12.26%
DPS 0.00 0.00 0.00 0.00 10.41 10.43 20.85 -
NAPS 4.6423 4.4313 3.9612 3.7866 3.6322 3.897 3.7577 3.58%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.86 4.14 4.20 3.96 4.02 3.70 8.00 -
P/RPS 1.97 1.94 2.05 2.82 2.75 2.99 4.15 -11.67%
P/EPS 25.38 30.09 44.12 55.54 76.43 97.63 65.90 -14.69%
EY 3.94 3.32 2.27 1.80 1.31 1.02 1.52 17.19%
DY 0.00 0.00 0.00 0.00 3.11 3.38 5.00 -
P/NAPS 0.69 0.78 0.88 0.87 0.92 0.79 1.11 -7.61%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 26/08/04 28/08/03 23/08/02 28/08/01 28/08/00 -
Price 4.02 4.10 4.00 4.54 3.90 3.66 8.00 -
P/RPS 2.06 1.92 1.96 3.23 2.67 2.96 4.15 -11.01%
P/EPS 26.43 29.80 42.02 63.67 74.14 96.57 65.90 -14.11%
EY 3.78 3.36 2.38 1.57 1.35 1.04 1.52 16.38%
DY 0.00 0.00 0.00 0.00 3.21 3.42 5.00 -
P/NAPS 0.72 0.77 0.84 1.00 0.89 0.78 1.11 -6.95%

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