[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Annualized Quarter Result
Revenue	2,946,280	2,931,032	2,747,544	2,476,804	2,536,702	2,644,089	2,633,866	7.73%
YoY %	0.52%	6.68%	10.93%	-2.36%	-4.06%	0.39%	-	-
Horiz. %	111.86%	111.28%	104.32%	94.04%	96.31%	100.39%	100.00%	-
PBT	254,559	240,801	190,420	152,820	198,196	180,378	158,742	36.88%
YoY %	5.71%	26.46%	24.60%	-22.89%	9.88%	13.63%	-	-
Horiz. %	160.36%	151.69%	119.96%	96.27%	124.85%	113.63%	100.00%	-
Tax	-93,560	-94,941	-86,866	-54,460	-82,864	-80,254	-70,942	20.20%
YoY %	1.45%	-9.30%	-59.50%	34.28%	-3.25%	-13.13%	-	-
Horiz. %	131.88%	133.83%	122.45%	76.77%	116.81%	113.13%	100.00%	-
NP	160,999	145,860	103,554	98,360	115,332	100,124	87,800	49.64%
YoY %	10.38%	40.85%	5.28%	-14.72%	15.19%	14.04%	-	-
Horiz. %	183.37%	166.13%	117.94%	112.03%	131.36%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,999	145,860	103,554	98,360	115,332	100,124	87,800	49.64%
YoY %	10.38%	40.85%	5.28%	-14.72%	15.19%	14.04%	-	-
Horiz. %	183.37%	166.13%	117.94%	112.03%	131.36%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.75%	39.43%	45.62%	35.64%	41.81%	44.49%	44.69%	-
YoY %	-6.80%	-13.57%	28.00%	-14.76%	-6.02%	-0.45%	-	-
Horiz. %	82.23%	88.23%	102.08%	79.75%	93.56%	99.55%	100.00%	-
Total Cost	2,785,281	2,785,172	2,643,990	2,378,444	2,421,370	2,543,965	2,546,066	6.15%
YoY %	0.00%	5.34%	11.16%	-1.77%	-4.82%	-0.08%	-	-
Horiz. %	109.40%	109.39%	103.85%	93.42%	95.10%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,248,151	2,243,734	2,255,118	2,211,085	2,202,939	2,283,820	2,415,740	-4.66%
YoY %	0.20%	-0.50%	1.99%	0.37%	-3.54%	-5.46%	-	-
Horiz. %	93.06%	92.88%	93.35%	91.53%	91.19%	94.54%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	129,251	86,164	129,313	-	129,238	86,194	129,269	-0.00%
YoY %	50.01%	-33.37%	0.00%	-	49.94%	-33.32%	-	-
Horiz. %	99.99%	66.65%	100.03%	-	99.98%	66.68%	100.00%	-
Div Payout %	80.28%	59.07%	124.88%	-	112.06%	86.09%	147.23%	-
YoY %	35.91%	-52.70%	0.00%	-	30.17%	-41.53%	-	-
Horiz. %	54.53%	40.12%	84.82%	-	76.11%	58.47%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	2,248,151	2,243,734	2,255,118	2,211,085	2,202,939	2,283,820	2,415,740	-4.66%
YoY %	0.20%	-0.50%	1.99%	0.37%	-3.54%	-5.46%	-	-
Horiz. %	93.06%	92.88%	93.35%	91.53%	91.19%	94.54%	100.00%	-
NOSH	517,006	516,989	517,252	516,596	516,952	517,169	517,078	-0.00%
YoY %	0.00%	-0.05%	0.13%	-0.07%	-0.04%	0.02%	-	-
Horiz. %	99.99%	99.98%	100.03%	99.91%	99.98%	100.02%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	5.46%	4.98%	3.77%	3.97%	4.55%	3.79%	3.33%	-
YoY %	9.64%	32.10%	-5.04%	-12.75%	20.05%	13.81%	-	-
Horiz. %	163.96%	149.55%	113.21%	119.22%	136.64%	113.81%	100.00%	-
ROE	7.16%	6.50%	4.59%	4.45%	5.24%	4.38%	3.63%	-
YoY %	10.15%	41.61%	3.15%	-15.08%	19.63%	20.66%	-	-
Horiz. %	197.25%	179.06%	126.45%	122.59%	144.35%	120.66%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	569.87	566.94	531.18	479.45	490.70	511.26	509.37	7.74%
YoY %	0.52%	6.73%	10.79%	-2.29%	-4.02%	0.37%	-	-
Horiz. %	111.88%	111.30%	104.28%	94.13%	96.33%	100.37%	100.00%	-
EPS	31.14	28.21	20.02	19.04	22.31	19.36	16.98	49.66%
YoY %	10.39%	40.91%	5.15%	-14.66%	15.24%	14.02%	-	-
Horiz. %	183.39%	166.14%	117.90%	112.13%	131.39%	114.02%	100.00%	-
DPS	25.00	16.67	25.00	0.00	25.00	16.67	25.00	0.00%
YoY %	49.97%	-33.32%	0.00%	0.00%	49.97%	-33.32%	-	-
Horiz. %	100.00%	66.68%	100.00%	0.00%	100.00%	66.68%	100.00%	-
NAPS	4.3484	4.34	4.3598	4.2801	4.2614	4.416	4.6719	-4.65%
YoY %	0.19%	-0.45%	1.86%	0.44%	-3.50%	-5.48%	-	-
Horiz. %	93.08%	92.90%	93.32%	91.61%	91.21%	94.52%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 516,596
RPS	474.91	472.45	442.87	399.23	408.89	426.20	424.55	7.73%
YoY %	0.52%	6.68%	10.93%	-2.36%	-4.06%	0.39%	-	-
Horiz. %	111.86%	111.28%	104.32%	94.04%	96.31%	100.39%	100.00%	-
EPS	25.95	23.51	16.69	15.85	18.59	16.14	14.15	49.66%
YoY %	10.38%	40.86%	5.30%	-14.74%	15.18%	14.06%	-	-
Horiz. %	183.39%	166.15%	117.95%	112.01%	131.38%	114.06%	100.00%	-
DPS	20.83	13.89	20.84	0.00	20.83	13.89	20.84	-0.03%
YoY %	49.96%	-33.35%	0.00%	0.00%	49.96%	-33.35%	-	-
Horiz. %	99.95%	66.65%	100.00%	0.00%	99.95%	66.65%	100.00%	-
NAPS	3.6238	3.6166	3.635	3.564	3.5509	3.6812	3.8939	-4.66%
YoY %	0.20%	-0.51%	1.99%	0.37%	-3.54%	-5.46%	-	-
Horiz. %	93.06%	92.88%	93.35%	91.53%	91.19%	94.54%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	3.70	3.44	4.02	3.74	3.80	3.02	3.70	-
P/RPS	0.65	0.61	0.76	0.78	0.77	0.59	0.73	-7.42%
YoY %	6.56%	-19.74%	-2.56%	1.30%	30.51%	-19.18%	-	-
Horiz. %	89.04%	83.56%	104.11%	106.85%	105.48%	80.82%	100.00%	-
P/EPS	11.88	12.19	20.08	19.64	17.03	15.60	21.79	-33.18%
YoY %	-2.54%	-39.29%	2.24%	15.33%	9.17%	-28.41%	-	-
Horiz. %	54.52%	55.94%	92.15%	90.13%	78.16%	71.59%	100.00%	-
EY	8.42	8.20	4.98	5.09	5.87	6.41	4.59	49.68%
YoY %	2.68%	64.66%	-2.16%	-13.29%	-8.42%	39.65%	-	-
Horiz. %	183.44%	178.65%	108.50%	110.89%	127.89%	139.65%	100.00%	-
DY	6.76	4.84	6.22	0.00	6.58	5.52	6.76	0.00%
YoY %	39.67%	-22.19%	0.00%	0.00%	19.20%	-18.34%	-	-
Horiz. %	100.00%	71.60%	92.01%	0.00%	97.34%	81.66%	100.00%	-
P/NAPS	0.85	0.79	0.92	0.87	0.89	0.68	0.79	4.98%
YoY %	7.59%	-14.13%	5.75%	-2.25%	30.88%	-13.92%	-	-
Horiz. %	107.59%	100.00%	116.46%	110.13%	112.66%	86.08%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	03/04/03	21/11/02	23/08/02	20/05/02	25/02/02	30/11/01	28/08/01	-
Price	3.36	3.36	3.90	4.00	3.64	3.10	3.66	-
P/RPS	0.59	0.59	0.73	0.83	0.74	0.61	0.72	-12.40%
YoY %	0.00%	-19.18%	-12.05%	12.16%	21.31%	-15.28%	-	-
Horiz. %	81.94%	81.94%	101.39%	115.28%	102.78%	84.72%	100.00%	-
P/EPS	10.79	11.91	19.48	21.01	16.32	16.01	21.55	-36.86%
YoY %	-9.40%	-38.86%	-7.28%	28.74%	1.94%	-25.71%	-	-
Horiz. %	50.07%	55.27%	90.39%	97.49%	75.73%	74.29%	100.00%	-
EY	9.27	8.40	5.13	4.76	6.13	6.25	4.64	58.42%
YoY %	10.36%	63.74%	7.77%	-22.35%	-1.92%	34.70%	-	-
Horiz. %	199.78%	181.03%	110.56%	102.59%	132.11%	134.70%	100.00%	-
DY	7.44	4.96	6.41	0.00	6.87	5.38	6.83	5.85%
YoY %	50.00%	-22.62%	0.00%	0.00%	27.70%	-21.23%	-	-
Horiz. %	108.93%	72.62%	93.85%	0.00%	100.59%	78.77%	100.00%	-
P/NAPS	0.77	0.77	0.89	0.93	0.85	0.70	0.78	-0.85%
YoY %	0.00%	-13.48%	-4.30%	9.41%	21.43%	-10.26%	-	-
Horiz. %	98.72%	98.72%	114.10%	119.23%	108.97%	89.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos