[ORIENT] YoY TTM 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- 1.55%
YoY- 42.89%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 4,108,449 4,326,331 3,360,149 2,987,160 2,508,348 2,883,231 2,335,471 9.86%
PBT 339,870 367,631 247,407 253,523 197,526 217,389 220,918 7.44%
Tax -80,718 -109,273 -76,532 -88,292 -81,891 -76,264 -47,697 9.15%
NP 259,152 258,358 170,875 165,231 115,635 141,125 173,221 6.94%
-
NP to SH 226,319 258,358 170,875 165,231 115,635 141,125 173,221 4.55%
-
Tax Rate 23.75% 29.72% 30.93% 34.83% 41.46% 35.08% 21.59% -
Total Cost 3,849,297 4,067,973 3,189,274 2,821,929 2,392,713 2,742,106 2,162,250 10.08%
-
Net Worth 4,605,445 2,715,230 2,435,715 2,295,507 2,211,085 2,395,886 2,261,445 12.57%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 104,710 105,981 103,350 129,238 129,338 336,323 54,937 11.34%
Div Payout % 46.27% 41.02% 60.48% 78.22% 111.85% 238.32% 31.72% -
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 2,261,445 12.57%
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 6.31% 5.97% 5.09% 5.53% 4.61% 4.89% 7.42% -
ROE 4.91% 9.52% 7.02% 7.20% 5.23% 5.89% 7.66% -
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 495.11 836.78 649.57 578.29 485.55 557.96 722.91 -6.11%
EPS 27.27 49.97 33.03 31.99 22.38 27.31 53.62 -10.65%
DPS 12.62 20.50 20.00 25.00 25.00 65.08 17.00 -4.84%
NAPS 5.55 5.2517 4.7086 4.4439 4.2801 4.6365 7.00 -3.79%
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 662.23 697.35 541.62 481.49 404.32 464.74 376.45 9.86%
EPS 36.48 41.64 27.54 26.63 18.64 22.75 27.92 4.55%
DPS 16.88 17.08 16.66 20.83 20.85 54.21 8.86 11.33%
NAPS 7.4234 4.3766 3.9261 3.7001 3.564 3.8619 3.6452 12.57%
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 0.83 0.49 0.67 0.58 0.77 0.64 1.27 -6.84%
P/EPS 15.03 8.20 13.20 10.50 16.71 13.04 17.16 -2.18%
EY 6.65 12.19 7.58 9.52 5.99 7.67 5.83 2.21%
DY 3.08 5.00 4.59 7.44 6.68 18.28 1.85 8.86%
P/NAPS 0.74 0.78 0.93 0.76 0.87 0.77 1.31 -9.07%
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 - -
Price 3.84 4.12 3.96 3.80 4.00 4.24 0.00 -
P/RPS 0.78 0.49 0.61 0.66 0.82 0.76 0.00 -
P/EPS 14.08 8.24 11.99 11.88 17.87 15.53 0.00 -
EY 7.10 12.13 8.34 8.42 5.60 6.44 0.00 -
DY 3.29 4.98 5.05 6.58 6.25 15.35 0.00 -
P/NAPS 0.69 0.78 0.84 0.86 0.93 0.91 0.00 -

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