[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	3,959,654	4,012,352	4,030,300	4,017,284	4,207,457	4,317,856	4,414,694	-6.97%
YoY %	-1.31%	-0.45%	0.32%	-4.52%	-2.56%	-2.19%	-	-
Horiz. %	89.69%	90.89%	91.29%	91.00%	95.31%	97.81%	100.00%	-
PBT	435,316	442,868	384,656	358,940	332,805	330,133	337,764	18.37%
YoY %	-1.71%	15.13%	7.16%	7.85%	0.81%	-2.26%	-	-
Horiz. %	128.88%	131.12%	113.88%	106.27%	98.53%	97.74%	100.00%	-
Tax	-101,234	-81,808	-100,638	-114,312	-62,217	-65,605	-75,340	21.70%
YoY %	-23.75%	18.71%	11.96%	-83.73%	5.16%	12.92%	-	-
Horiz. %	134.37%	108.59%	133.58%	151.73%	82.58%	87.08%	100.00%	-
NP	334,082	361,060	284,018	244,628	270,588	264,528	262,424	17.41%
YoY %	-7.47%	27.13%	16.10%	-9.59%	2.29%	0.80%	-	-
Horiz. %	127.31%	137.59%	108.23%	93.22%	103.11%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,251	361,060	233,466	244,628	234,209	264,528	233,176	19.61%
YoY %	-15.46%	54.65%	-4.56%	4.45%	-11.46%	13.45%	-	-
Horiz. %	130.91%	154.84%	100.12%	104.91%	100.44%	113.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.26%	18.47%	26.16%	31.85%	18.69%	19.87%	22.31%	-
YoY %	25.93%	-29.40%	-17.86%	70.41%	-5.94%	-10.94%	-	-
Horiz. %	104.26%	82.79%	117.26%	142.76%	83.77%	89.06%	100.00%	-
Total Cost	3,625,572	3,651,292	3,746,282	3,772,656	3,936,869	4,053,328	4,152,270	-8.62%
YoY %	-0.70%	-2.54%	-0.70%	-4.17%	-2.87%	-2.38%	-	-
Horiz. %	87.32%	87.93%	90.22%	90.86%	94.81%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,070,498	3,463,350	2,879,913	4,605,445	2,822,754	2,766,199	2,749,150	7.62%
YoY %	-11.34%	20.26%	-37.47%	63.15%	2.04%	0.62%	-	-
Horiz. %	111.69%	125.98%	104.76%	167.52%	102.68%	100.62%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	118,901	77,848	-	-	104,680	68,921	-	-
YoY %	52.73%	0.00%	-	-	51.88%	0.00%	-	-
Horiz. %	172.52%	112.95%	-	-	151.88%	100.00%	-	-
Div Payout %	38.95%	21.56%	-	-	44.70%	26.05%	-	-
YoY %	80.66%	0.00%	-	-	71.59%	0.00%	-	-
Horiz. %	149.52%	82.76%	-	-	171.59%	100.00%	-	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	3,070,498	3,463,350	2,879,913	4,605,445	2,822,754	2,766,199	2,749,150	7.62%
YoY %	-11.34%	20.26%	-37.47%	63.15%	2.04%	0.62%	-	-
Horiz. %	111.69%	125.98%	104.76%	167.52%	102.68%	100.62%	100.00%	-
NOSH	516,962	583,861	516,975	829,810	516,940	516,911	517,019	-0.00%
YoY %	-11.46%	12.94%	-37.70%	60.52%	0.01%	-0.02%	-	-
Horiz. %	99.99%	112.93%	99.99%	160.50%	99.98%	99.98%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	8.44%	9.00%	7.05%	6.09%	6.43%	6.13%	5.94%	-
YoY %	-6.22%	27.66%	15.76%	-5.29%	4.89%	3.20%	-	-
Horiz. %	142.09%	151.52%	118.69%	102.53%	108.25%	103.20%	100.00%	-
ROE	9.94%	10.43%	8.11%	5.31%	8.30%	9.56%	8.48%	-
YoY %	-4.70%	28.61%	52.73%	-36.02%	-13.18%	12.74%	-	-
Horiz. %	117.22%	123.00%	95.64%	62.62%	97.88%	112.74%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	765.95	687.21	779.59	484.12	813.92	835.32	853.87	-6.96%
YoY %	11.46%	-11.85%	61.03%	-40.52%	-2.56%	-2.17%	-	-
Horiz. %	89.70%	80.48%	91.30%	56.70%	95.32%	97.83%	100.00%	-
EPS	59.05	61.84	45.16	29.48	45.30	46.84	45.10	19.62%
YoY %	-4.51%	36.94%	53.19%	-34.92%	-3.29%	3.86%	-	-
Horiz. %	130.93%	137.12%	100.13%	65.37%	100.44%	103.86%	100.00%	-
DPS	23.00	13.33	0.00	0.00	20.25	13.33	0.00	-
YoY %	72.54%	0.00%	0.00%	0.00%	51.91%	0.00%	-	-
Horiz. %	172.54%	100.00%	0.00%	0.00%	151.91%	100.00%	-	-
NAPS	5.9395	5.9318	5.5707	5.55	5.4605	5.3514	5.3173	7.63%
YoY %	0.13%	6.48%	0.37%	1.64%	2.04%	0.64%	-	-
Horiz. %	111.70%	111.56%	104.77%	104.38%	102.69%	100.64%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 829,810
RPS	638.25	646.74	649.64	647.54	678.19	695.99	711.60	-6.97%
YoY %	-1.31%	-0.45%	0.32%	-4.52%	-2.56%	-2.19%	-	-
Horiz. %	89.69%	90.89%	91.29%	91.00%	95.30%	97.81%	100.00%	-
EPS	49.20	58.20	37.63	39.43	37.75	42.64	37.59	19.59%
YoY %	-15.46%	54.66%	-4.57%	4.45%	-11.47%	13.43%	-	-
Horiz. %	130.89%	154.83%	100.11%	104.89%	100.43%	113.43%	100.00%	-
DPS	19.17	12.55	0.00	0.00	16.87	11.11	0.00	-
YoY %	52.75%	0.00%	0.00%	0.00%	51.85%	0.00%	-	-
Horiz. %	172.55%	112.96%	0.00%	0.00%	151.85%	100.00%	-	-
NAPS	4.9493	5.5825	4.6421	7.4234	4.5499	4.4588	4.4313	7.62%
YoY %	-11.34%	20.26%	-37.47%	63.16%	2.04%	0.62%	-	-
Horiz. %	111.69%	125.98%	104.76%	167.52%	102.68%	100.62%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	4.46	3.92	3.86	4.10	4.08	4.16	4.14	-
P/RPS	0.58	0.57	0.50	0.85	0.50	0.50	0.48	13.40%
YoY %	1.75%	14.00%	-41.18%	70.00%	0.00%	4.17%	-	-
Horiz. %	120.83%	118.75%	104.17%	177.08%	104.17%	104.17%	100.00%	-
P/EPS	7.55	6.34	8.55	13.91	9.01	8.13	9.18	-12.18%
YoY %	19.09%	-25.85%	-38.53%	54.38%	10.82%	-11.44%	-	-
Horiz. %	82.24%	69.06%	93.14%	151.53%	98.15%	88.56%	100.00%	-
EY	13.24	15.78	11.70	7.19	11.10	12.30	10.89	13.87%
YoY %	-16.10%	34.87%	62.73%	-35.23%	-9.76%	12.95%	-	-
Horiz. %	121.58%	144.90%	107.44%	66.02%	101.93%	112.95%	100.00%	-
DY	5.16	3.40	0.00	0.00	4.96	3.21	0.00	-
YoY %	51.76%	0.00%	0.00%	0.00%	54.52%	0.00%	-	-
Horiz. %	160.75%	105.92%	0.00%	0.00%	154.52%	100.00%	-	-
P/NAPS	0.75	0.66	0.69	0.74	0.75	0.78	0.78	-2.57%
YoY %	13.64%	-4.35%	-6.76%	-1.33%	-3.85%	0.00%	-	-
Horiz. %	96.15%	84.62%	88.46%	94.87%	96.15%	100.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	14/03/07	29/11/06	28/08/06	14/06/06	27/02/06	28/11/05	29/08/05	-
Price	4.66	4.52	4.02	3.84	4.14	4.08	4.10	-
P/RPS	0.61	0.66	0.52	0.79	0.51	0.49	0.48	17.27%
YoY %	-7.58%	26.92%	-34.18%	54.90%	4.08%	2.08%	-	-
Horiz. %	127.08%	137.50%	108.33%	164.58%	106.25%	102.08%	100.00%	-
P/EPS	7.89	7.31	8.90	13.03	9.14	7.97	9.09	-8.98%
YoY %	7.93%	-17.87%	-31.70%	42.56%	14.68%	-12.32%	-	-
Horiz. %	86.80%	80.42%	97.91%	143.34%	100.55%	87.68%	100.00%	-
EY	12.67	13.68	11.23	7.68	10.94	12.54	11.00	9.85%
YoY %	-7.38%	21.82%	46.22%	-29.80%	-12.76%	14.00%	-	-
Horiz. %	115.18%	124.36%	102.09%	69.82%	99.45%	114.00%	100.00%	-
DY	4.94	2.95	0.00	0.00	4.89	3.27	0.00	-
YoY %	67.46%	0.00%	0.00%	0.00%	49.54%	0.00%	-	-
Horiz. %	151.07%	90.21%	0.00%	0.00%	149.54%	100.00%	-	-
P/NAPS	0.78	0.76	0.72	0.69	0.76	0.76	0.77	0.86%
YoY %	2.63%	5.56%	4.35%	-9.21%	0.00%	-1.30%	-	-
Horiz. %	101.30%	98.70%	93.51%	89.61%	98.70%	98.70%	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