[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.73%
YoY- 8.24%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,750,801 2,644,444 2,459,976 3,108,998 3,218,241 3,297,196 3,192,108 -9.41%
PBT 346,620 347,970 420,044 461,055 421,440 509,400 445,628 -15.38%
Tax -70,904 -70,808 -83,756 -91,808 -91,852 -99,124 -115,976 -27.90%
NP 275,716 277,162 336,288 369,247 329,588 410,276 329,652 -11.20%
-
NP to SH 213,194 210,302 211,892 270,156 239,641 300,682 220,064 -2.08%
-
Tax Rate 20.46% 20.35% 19.94% 19.91% 21.79% 19.46% 26.03% -
Total Cost 2,475,085 2,367,282 2,123,688 2,739,751 2,888,653 2,886,920 2,862,456 -9.21%
-
Net Worth 4,523,623 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 -6.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 18,609 - - - -
Div Payout % - - - 6.89% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 4,523,623 4,528,130 4,437,264 4,398,073 4,333,396 4,295,856 4,978,320 -6.16%
NOSH 620,473 620,359 620,292 620,303 620,403 620,474 738,469 -10.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.02% 10.48% 13.67% 11.88% 10.24% 12.44% 10.33% -
ROE 4.71% 4.64% 4.78% 6.14% 5.53% 7.00% 4.42% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 443.34 426.28 396.58 501.21 518.73 531.40 432.26 1.69%
EPS 34.36 33.90 34.16 43.55 38.63 48.46 29.80 9.92%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 7.2906 7.2992 7.1535 7.0902 6.9848 6.9235 6.7414 5.34%
Adjusted Per Share Value based on latest NOSH - 620,490
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 443.40 426.25 396.52 501.13 518.74 531.47 514.53 -9.41%
EPS 34.36 33.90 34.15 43.55 38.63 48.47 35.47 -2.09%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 7.2915 7.2988 7.1523 7.0892 6.9849 6.9244 8.0245 -6.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.70 6.70 6.38 5.36 4.49 5.17 5.33 -
P/RPS 1.74 1.57 1.61 1.07 0.87 0.97 1.23 25.93%
P/EPS 22.41 19.76 18.68 12.31 11.62 10.67 17.89 16.15%
EY 4.46 5.06 5.35 8.13 8.60 9.37 5.59 -13.94%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.06 0.92 0.89 0.76 0.64 0.75 0.79 21.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 24/05/12 23/02/12 18/11/11 25/08/11 31/05/11 -
Price 7.93 7.90 6.17 6.34 4.32 4.70 5.19 -
P/RPS 1.79 1.85 1.56 1.26 0.83 0.88 1.20 30.45%
P/EPS 23.08 23.30 18.06 14.56 11.18 9.70 17.42 20.56%
EY 4.33 4.29 5.54 6.87 8.94 10.31 5.74 -17.08%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 1.09 1.08 0.86 0.89 0.62 0.68 0.77 25.99%

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