[ORIENT] QoQ TTM Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	3,961,265	3,959,654	3,978,329	4,015,260	4,108,449	4,207,457	4,278,033	-5.00%
YoY %	0.04%	-0.47%	-0.92%	-2.27%	-2.35%	-1.65%	-	-
Horiz. %	92.60%	92.56%	92.99%	93.86%	96.04%	98.35%	100.00%	-
PBT	434,265	435,316	412,101	353,178	339,870	328,570	346,726	16.20%
YoY %	-0.24%	5.63%	16.68%	3.92%	3.44%	-5.24%	-	-
Horiz. %	125.25%	125.55%	118.85%	101.86%	98.02%	94.76%	100.00%	-
Tax	-96,183	-101,234	-83,378	-86,057	-80,718	-72,246	-84,232	9.25%
YoY %	4.99%	-21.42%	3.11%	-6.61%	-11.73%	14.23%	-	-
Horiz. %	114.19%	120.18%	98.99%	102.17%	95.83%	85.77%	100.00%	-
NP	338,082	334,082	328,723	267,121	259,152	256,324	262,494	18.39%
YoY %	1.20%	1.63%	23.06%	3.08%	1.10%	-2.35%	-	-
Horiz. %	128.80%	127.27%	125.23%	101.76%	98.73%	97.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,960	305,251	289,652	233,812	226,319	246,550	260,753	15.58%
YoY %	6.13%	5.39%	23.88%	3.31%	-8.21%	-5.45%	-	-
Horiz. %	124.24%	117.07%	111.08%	89.67%	86.79%	94.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	23.26%	20.23%	24.37%	23.75%	21.99%	24.29%	-
YoY %	-4.77%	14.98%	-16.99%	2.61%	8.00%	-9.47%	-	-
Horiz. %	91.19%	95.76%	83.29%	100.33%	97.78%	90.53%	100.00%	-
Total Cost	3,623,183	3,625,572	3,649,606	3,748,139	3,849,297	3,951,133	4,015,539	-6.63%
YoY %	-0.07%	-0.66%	-2.63%	-2.63%	-2.58%	-1.60%	-	-
Horiz. %	90.23%	90.29%	90.89%	93.34%	95.86%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,108,102	2,585,111	3,209,801	2,880,026	4,605,445	3,074,514	2,767,359	8.05%
YoY %	20.23%	-19.46%	11.45%	-37.46%	49.79%	11.10%	-	-
Horiz. %	112.31%	93.41%	115.99%	104.07%	166.42%	111.10%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	121,324	121,324	107,109	104,710	104,710	104,710	105,989	9.43%
YoY %	0.00%	13.27%	2.29%	0.00%	0.00%	-1.21%	-	-
Horiz. %	114.47%	114.47%	101.06%	98.79%	98.79%	98.79%	100.00%	-
Div Payout %	37.45%	39.75%	36.98%	44.78%	46.27%	42.47%	40.65%	-
YoY %	-5.79%	7.49%	-17.42%	-3.22%	8.95%	4.48%	-	-
Horiz. %	92.13%	97.79%	90.97%	110.16%	113.83%	104.48%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	3,108,102	2,585,111	3,209,801	2,880,026	4,605,445	3,074,514	2,767,359	8.05%
YoY %	20.23%	-19.46%	11.45%	-37.46%	49.79%	11.10%	-	-
Horiz. %	112.31%	93.41%	115.99%	104.07%	166.42%	111.10%	100.00%	-
NOSH	516,897	517,022	541,117	516,995	829,810	517,046	517,128	-0.02%
YoY %	-0.02%	-4.45%	4.67%	-37.70%	60.49%	-0.02%	-	-
Horiz. %	99.96%	99.98%	104.64%	99.97%	160.47%	99.98%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	8.53%	8.44%	8.26%	6.65%	6.31%	6.09%	6.14%	-
YoY %	1.07%	2.18%	24.21%	5.39%	3.61%	-0.81%	-	-
Horiz. %	138.93%	137.46%	134.53%	108.31%	102.77%	99.19%	100.00%	-
ROE	10.42%	11.81%	9.02%	8.12%	4.91%	8.02%	9.42%	-
YoY %	-11.77%	30.93%	11.08%	65.38%	-38.78%	-14.86%	-	-
Horiz. %	110.62%	125.37%	95.75%	86.20%	52.12%	85.14%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	766.35	765.86	735.21	776.65	495.11	813.75	827.27	-4.97%
YoY %	0.06%	4.17%	-5.34%	56.86%	-39.16%	-1.63%	-	-
Horiz. %	92.64%	92.58%	88.87%	93.88%	59.85%	98.37%	100.00%	-
EPS	62.67	59.04	53.53	45.23	27.27	47.68	50.42	15.61%
YoY %	6.15%	10.29%	18.35%	65.86%	-42.81%	-5.43%	-	-
Horiz. %	124.30%	117.10%	106.17%	89.71%	54.09%	94.57%	100.00%	-
DPS	23.47	23.47	19.79	20.25	12.62	20.25	20.50	9.44%
YoY %	0.00%	18.60%	-2.27%	60.46%	-37.68%	-1.22%	-	-
Horiz. %	114.49%	114.49%	96.54%	98.78%	61.56%	98.78%	100.00%	-
NAPS	6.013	5.00	5.9318	5.5707	5.55	5.9463	5.3514	8.08%
YoY %	20.26%	-15.71%	6.48%	0.37%	-6.66%	11.12%	-	-
Horiz. %	112.36%	93.43%	110.85%	104.10%	103.71%	111.12%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 516,995
RPS	638.51	638.25	641.26	647.21	662.23	678.19	689.57	-5.00%
YoY %	0.04%	-0.47%	-0.92%	-2.27%	-2.35%	-1.65%	-	-
Horiz. %	92.60%	92.56%	92.99%	93.86%	96.04%	98.35%	100.00%	-
EPS	52.22	49.20	46.69	37.69	36.48	39.74	42.03	15.58%
YoY %	6.14%	5.38%	23.88%	3.32%	-8.20%	-5.45%	-	-
Horiz. %	124.24%	117.06%	111.09%	89.67%	86.80%	94.55%	100.00%	-
DPS	19.56	19.56	17.26	16.88	16.88	16.88	17.08	9.46%
YoY %	0.00%	13.33%	2.25%	0.00%	0.00%	-1.17%	-	-
Horiz. %	114.52%	114.52%	101.05%	98.83%	98.83%	98.83%	100.00%	-
NAPS	5.0099	4.1669	5.1738	4.6423	7.4234	4.9558	4.4607	8.05%
YoY %	20.23%	-19.46%	11.45%	-37.46%	49.79%	11.10%	-	-
Horiz. %	112.31%	93.41%	115.99%	104.07%	166.42%	111.10%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	4.98	4.46	3.92	3.86	4.10	4.08	4.16	-
P/RPS	0.65	0.58	0.53	0.50	0.83	0.50	0.50	19.13%
YoY %	12.07%	9.43%	6.00%	-39.76%	66.00%	0.00%	-	-
Horiz. %	130.00%	116.00%	106.00%	100.00%	166.00%	100.00%	100.00%	-
P/EPS	7.95	7.55	7.32	8.54	15.03	8.56	8.25	-2.44%
YoY %	5.30%	3.14%	-14.29%	-43.18%	75.58%	3.76%	-	-
Horiz. %	96.36%	91.52%	88.73%	103.52%	182.18%	103.76%	100.00%	-
EY	12.59	13.24	13.66	11.72	6.65	11.69	12.12	2.57%
YoY %	-4.91%	-3.07%	16.55%	76.24%	-43.11%	-3.55%	-	-
Horiz. %	103.88%	109.24%	112.71%	96.70%	54.87%	96.45%	100.00%	-
DY	4.71	5.26	5.05	5.25	3.08	4.96	4.93	-3.00%
YoY %	-10.46%	4.16%	-3.81%	70.45%	-37.90%	0.61%	-	-
Horiz. %	95.54%	106.69%	102.43%	106.49%	62.47%	100.61%	100.00%	-
P/NAPS	0.83	0.89	0.66	0.69	0.74	0.69	0.78	4.23%
YoY %	-6.74%	34.85%	-4.35%	-6.76%	7.25%	-11.54%	-	-
Horiz. %	106.41%	114.10%	84.62%	88.46%	94.87%	88.46%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	12/06/07	14/03/07	29/11/06	28/08/06	14/06/06	27/02/06	28/11/05	-
Price	5.50	4.66	4.52	4.02	3.84	4.14	4.08	-
P/RPS	0.72	0.61	0.61	0.52	0.78	0.51	0.49	29.27%
YoY %	18.03%	0.00%	17.31%	-33.33%	52.94%	4.08%	-	-
Horiz. %	146.94%	124.49%	124.49%	106.12%	159.18%	104.08%	100.00%	-
P/EPS	8.78	7.89	8.44	8.89	14.08	8.68	8.09	5.61%
YoY %	11.28%	-6.52%	-5.06%	-36.86%	62.21%	7.29%	-	-
Horiz. %	108.53%	97.53%	104.33%	109.89%	174.04%	107.29%	100.00%	-
EY	11.40	12.67	11.84	11.25	7.10	11.52	12.36	-5.25%
YoY %	-10.02%	7.01%	5.24%	58.45%	-38.37%	-6.80%	-	-
Horiz. %	92.23%	102.51%	95.79%	91.02%	57.44%	93.20%	100.00%	-
DY	4.27	5.04	4.38	5.04	3.29	4.89	5.02	-10.23%
YoY %	-15.28%	15.07%	-13.10%	53.19%	-32.72%	-2.59%	-	-
Horiz. %	85.06%	100.40%	87.25%	100.40%	65.54%	97.41%	100.00%	-
P/NAPS	0.91	0.93	0.76	0.72	0.69	0.70	0.76	12.77%
YoY %	-2.15%	22.37%	5.56%	4.35%	-1.43%	-7.89%	-	-
Horiz. %	119.74%	122.37%	100.00%	94.74%	90.79%	92.11%	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