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

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Annualized Quarter Result
Revenue	3,133,713	2,938,472	2,788,112	2,670,756	2,946,280	2,931,032	2,747,544	9.13%
YoY %	6.64%	5.39%	4.39%	-9.35%	0.52%	6.68%	-	-
Horiz. %	114.06%	106.95%	101.48%	97.21%	107.23%	106.68%	100.00%	-
PBT	230,786	198,473	207,192	176,468	254,559	240,801	190,420	13.63%
YoY %	16.28%	-4.21%	17.41%	-30.68%	5.71%	26.46%	-	-
Horiz. %	121.20%	104.23%	108.81%	92.67%	133.68%	126.46%	100.00%	-
Tax	-68,710	-67,110	-79,280	-67,992	-93,560	-94,941	-86,866	-14.43%
YoY %	-2.38%	15.35%	-16.60%	27.33%	1.45%	-9.30%	-	-
Horiz. %	79.10%	77.26%	91.27%	78.27%	107.71%	109.30%	100.00%	-
NP	162,076	131,362	127,912	108,476	160,999	145,860	103,554	34.69%
YoY %	23.38%	2.70%	17.92%	-32.62%	10.38%	40.85%	-	-
Horiz. %	156.51%	126.85%	123.52%	104.75%	155.47%	140.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,076	131,362	127,912	108,476	160,999	145,860	103,554	34.69%
YoY %	23.38%	2.70%	17.92%	-32.62%	10.38%	40.85%	-	-
Horiz. %	156.51%	126.85%	123.52%	104.75%	155.47%	140.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.77%	33.81%	38.26%	38.53%	36.75%	39.43%	45.62%	-
YoY %	-11.95%	-11.63%	-0.70%	4.84%	-6.80%	-13.57%	-	-
Horiz. %	65.26%	74.11%	83.87%	84.46%	80.56%	86.43%	100.00%	-
Total Cost	2,971,637	2,807,109	2,660,200	2,562,280	2,785,281	2,785,172	2,643,990	8.07%
YoY %	5.86%	5.52%	3.82%	-8.01%	0.00%	5.34%	-	-
Horiz. %	112.39%	106.17%	100.61%	96.91%	105.34%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,400,365	2,337,649	2,350,912	2,295,507	2,248,151	2,243,734	2,255,118	4.23%
YoY %	2.68%	-0.56%	2.41%	2.11%	0.20%	-0.50%	-	-
Horiz. %	106.44%	103.66%	104.25%	101.79%	99.69%	99.50%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	103,408	68,920	-	-	129,251	86,164	129,313	-13.81%
YoY %	50.04%	0.00%	-	-	50.01%	-33.37%	-	-
Horiz. %	79.97%	53.30%	-	-	99.95%	66.63%	100.00%	-
Div Payout %	63.80%	52.47%	-	-	80.28%	59.07%	124.88%	-
YoY %	21.59%	0.00%	-	-	35.91%	-52.70%	-	-
Horiz. %	51.09%	42.02%	-	-	64.29%	47.30%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	2,400,365	2,337,649	2,350,912	2,295,507	2,248,151	2,243,734	2,255,118	4.23%
YoY %	2.68%	-0.56%	2.41%	2.11%	0.20%	-0.50%	-	-
Horiz. %	106.44%	103.66%	104.25%	101.79%	99.69%	99.50%	100.00%	-
NOSH	517,041	516,904	517,025	516,552	517,006	516,989	517,252	-0.02%
YoY %	0.03%	-0.02%	0.09%	-0.09%	0.00%	-0.05%	-	-
Horiz. %	99.96%	99.93%	99.96%	99.86%	99.95%	99.95%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	5.17%	4.47%	4.59%	4.06%	5.46%	4.98%	3.77%	-
YoY %	15.66%	-2.61%	13.05%	-25.64%	9.64%	32.10%	-	-
Horiz. %	137.14%	118.57%	121.75%	107.69%	144.83%	132.10%	100.00%	-
ROE	6.75%	5.62%	5.44%	4.73%	7.16%	6.50%	4.59%	-
YoY %	20.11%	3.31%	15.01%	-33.94%	10.15%	41.61%	-	-
Horiz. %	147.06%	122.44%	118.52%	103.05%	155.99%	141.61%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	606.09	568.47	539.26	517.03	569.87	566.94	531.18	9.16%
YoY %	6.62%	5.42%	4.30%	-9.27%	0.52%	6.73%	-	-
Horiz. %	114.10%	107.02%	101.52%	97.34%	107.28%	106.73%	100.00%	-
EPS	31.35	25.41	24.74	21.00	31.14	28.21	20.02	34.73%
YoY %	23.38%	2.71%	17.81%	-32.56%	10.39%	40.91%	-	-
Horiz. %	156.59%	126.92%	123.58%	104.90%	155.54%	140.91%	100.00%	-
DPS	20.00	13.33	0.00	0.00	25.00	16.67	25.00	-13.78%
YoY %	50.04%	0.00%	0.00%	0.00%	49.97%	-33.32%	-	-
Horiz. %	80.00%	53.32%	0.00%	0.00%	100.00%	66.68%	100.00%	-
NAPS	4.6425	4.5224	4.547	4.4439	4.3484	4.34	4.3598	4.26%
YoY %	2.66%	-0.54%	2.32%	2.20%	0.19%	-0.45%	-	-
Horiz. %	106.48%	103.73%	104.29%	101.93%	99.74%	99.55%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 516,552
RPS	505.12	473.65	449.41	430.49	474.91	472.45	442.87	9.13%
YoY %	6.64%	5.39%	4.39%	-9.35%	0.52%	6.68%	-	-
Horiz. %	114.06%	106.95%	101.48%	97.20%	107.23%	106.68%	100.00%	-
EPS	26.12	21.17	20.62	17.49	25.95	23.51	16.69	34.68%
YoY %	23.38%	2.67%	17.90%	-32.60%	10.38%	40.86%	-	-
Horiz. %	156.50%	126.84%	123.55%	104.79%	155.48%	140.86%	100.00%	-
DPS	16.67	11.11	0.00	0.00	20.83	13.89	20.84	-13.79%
YoY %	50.05%	0.00%	0.00%	0.00%	49.96%	-33.35%	-	-
Horiz. %	79.99%	53.31%	0.00%	0.00%	99.95%	66.65%	100.00%	-
NAPS	3.8691	3.768	3.7894	3.7001	3.6238	3.6166	3.635	4.23%
YoY %	2.68%	-0.56%	2.41%	2.11%	0.20%	-0.51%	-	-
Horiz. %	106.44%	103.66%	104.25%	101.79%	99.69%	99.49%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	4.60	4.48	3.96	3.36	3.70	3.44	4.02	-
P/RPS	0.76	0.79	0.73	0.65	0.65	0.61	0.76	0.00%
YoY %	-3.80%	8.22%	12.31%	0.00%	6.56%	-19.74%	-	-
Horiz. %	100.00%	103.95%	96.05%	85.53%	85.53%	80.26%	100.00%	-
P/EPS	14.67	17.63	16.01	16.00	11.88	12.19	20.08	-18.83%
YoY %	-16.79%	10.12%	0.06%	34.68%	-2.54%	-39.29%	-	-
Horiz. %	73.06%	87.80%	79.73%	79.68%	59.16%	60.71%	100.00%	-
EY	6.81	5.67	6.25	6.25	8.42	8.20	4.98	23.13%
YoY %	20.11%	-9.28%	0.00%	-25.77%	2.68%	64.66%	-	-
Horiz. %	136.75%	113.86%	125.50%	125.50%	169.08%	164.66%	100.00%	-
DY	4.35	2.98	0.00	0.00	6.76	4.84	6.22	-21.15%
YoY %	45.97%	0.00%	0.00%	0.00%	39.67%	-22.19%	-	-
Horiz. %	69.94%	47.91%	0.00%	0.00%	108.68%	77.81%	100.00%	-
P/NAPS	0.99	0.99	0.87	0.76	0.85	0.79	0.92	4.99%
YoY %	0.00%	13.79%	14.47%	-10.59%	7.59%	-14.13%	-	-
Horiz. %	107.61%	107.61%	94.57%	82.61%	92.39%	85.87%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/02/04	19/11/03	28/08/03	28/05/03	03/04/03	21/11/02	23/08/02	-
Price	4.58	4.42	4.54	3.80	3.36	3.36	3.90	-
P/RPS	0.76	0.78	0.84	0.73	0.59	0.59	0.73	2.71%
YoY %	-2.56%	-7.14%	15.07%	23.73%	0.00%	-19.18%	-	-
Horiz. %	104.11%	106.85%	115.07%	100.00%	80.82%	80.82%	100.00%	-
P/EPS	14.61	17.39	18.35	18.10	10.79	11.91	19.48	-17.40%
YoY %	-15.99%	-5.23%	1.38%	67.75%	-9.40%	-38.86%	-	-
Horiz. %	75.00%	89.27%	94.20%	92.92%	55.39%	61.14%	100.00%	-
EY	6.84	5.75	5.45	5.53	9.27	8.40	5.13	21.07%
YoY %	18.96%	5.50%	-1.45%	-40.35%	10.36%	63.74%	-	-
Horiz. %	133.33%	112.09%	106.24%	107.80%	180.70%	163.74%	100.00%	-
DY	4.37	3.02	0.00	0.00	7.44	4.96	6.41	-22.48%
YoY %	44.70%	0.00%	0.00%	0.00%	50.00%	-22.62%	-	-
Horiz. %	68.17%	47.11%	0.00%	0.00%	116.07%	77.38%	100.00%	-
P/NAPS	0.99	0.98	1.00	0.86	0.77	0.77	0.89	7.33%
YoY %	1.02%	-2.00%	16.28%	11.69%	0.00%	-13.48%	-	-
Horiz. %	111.24%	110.11%	112.36%	96.63%	86.52%	86.52%	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