[ORIENT] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	4,779,185	4,510,896	4,201,805	3,999,204	3,961,265	3,959,654	3,978,329	12.99%
YoY %	5.95%	7.36%	5.07%	0.96%	0.04%	-0.47%	-	-
Horiz. %	120.13%	113.39%	105.62%	100.52%	99.57%	99.53%	100.00%	-
PBT	554,104	510,066	489,257	469,546	434,265	435,316	412,101	21.79%
YoY %	8.63%	4.25%	4.20%	8.12%	-0.24%	5.63%	-	-
Horiz. %	134.46%	123.77%	118.72%	113.94%	105.38%	105.63%	100.00%	-
Tax	-132,000	-120,430	-131,536	-107,539	-96,183	-101,234	-83,378	35.79%
YoY %	-9.61%	8.44%	-22.31%	-11.81%	4.99%	-21.42%	-	-
Horiz. %	158.32%	144.44%	157.76%	128.98%	115.36%	121.42%	100.00%	-
NP	422,104	389,636	357,721	362,007	338,082	334,082	328,723	18.12%
YoY %	8.33%	8.92%	-1.18%	7.08%	1.20%	1.63%	-	-
Horiz. %	128.41%	118.53%	108.82%	110.13%	102.85%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	342,769	323,925	311,543	329,961	323,960	305,251	289,652	11.86%
YoY %	5.82%	3.97%	-5.58%	1.85%	6.13%	5.39%	-	-
Horiz. %	118.34%	111.83%	107.56%	113.92%	111.84%	105.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	23.61%	26.88%	22.90%	22.15%	23.26%	20.23%	-
YoY %	0.89%	-12.17%	17.38%	3.39%	-4.77%	14.98%	-	-
Horiz. %	117.75%	116.71%	132.87%	113.20%	109.49%	114.98%	100.00%	-
Total Cost	4,357,081	4,121,260	3,844,084	3,637,197	3,623,183	3,625,572	3,649,606	12.52%
YoY %	5.72%	7.21%	5.69%	0.39%	-0.07%	-0.66%	-	-
Horiz. %	119.38%	112.92%	105.33%	99.66%	99.28%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,410,086	3,102,498	3,279,137	3,168,343	3,108,102	2,585,111	3,209,801	4.11%
YoY %	9.91%	-5.39%	3.50%	1.94%	20.23%	-19.46%	-	-
Horiz. %	106.24%	96.66%	102.16%	98.71%	96.83%	80.54%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	118,929	118,929	118,921	121,324	121,324	121,324	107,109	7.22%
YoY %	0.00%	0.01%	-1.98%	0.00%	0.00%	13.27%	-	-
Horiz. %	111.04%	111.04%	111.03%	113.27%	113.27%	113.27%	100.00%	-
Div Payout %	34.70%	36.72%	38.17%	36.77%	37.45%	39.75%	36.98%	-
YoY %	-5.50%	-3.80%	3.81%	-1.82%	-5.79%	7.49%	-	-
Horiz. %	93.83%	99.30%	103.22%	99.43%	101.27%	107.49%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	3,410,086	3,102,498	3,279,137	3,168,343	3,108,102	2,585,111	3,209,801	4.11%
YoY %	9.91%	-5.39%	3.50%	1.94%	20.23%	-19.46%	-	-
Horiz. %	106.24%	96.66%	102.16%	98.71%	96.83%	80.54%	100.00%	-
NOSH	517,095	517,083	517,083	517,018	516,897	517,022	541,117	-2.97%
YoY %	0.00%	0.00%	0.01%	0.02%	-0.02%	-4.45%	-	-
Horiz. %	95.56%	95.56%	95.56%	95.55%	95.52%	95.55%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	8.83%	8.64%	8.51%	9.05%	8.53%	8.44%	8.26%	-
YoY %	2.20%	1.53%	-5.97%	6.10%	1.07%	2.18%	-	-
Horiz. %	106.90%	104.60%	103.03%	109.56%	103.27%	102.18%	100.00%	-
ROE	10.05%	10.44%	9.50%	10.41%	10.42%	11.81%	9.02%	-
YoY %	-3.74%	9.89%	-8.74%	-0.10%	-11.77%	30.93%	-	-
Horiz. %	111.42%	115.74%	105.32%	115.41%	115.52%	130.93%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	924.24	872.37	812.60	773.51	766.35	765.86	735.21	16.46%
YoY %	5.95%	7.36%	5.05%	0.93%	0.06%	4.17%	-	-
Horiz. %	125.71%	118.66%	110.53%	105.21%	104.24%	104.17%	100.00%	-
EPS	66.29	62.64	60.25	63.82	62.67	59.04	53.53	15.30%
YoY %	5.83%	3.97%	-5.59%	1.84%	6.15%	10.29%	-	-
Horiz. %	123.84%	117.02%	112.55%	119.22%	117.07%	110.29%	100.00%	-
DPS	23.00	23.00	23.00	23.47	23.47	23.47	19.79	10.53%
YoY %	0.00%	0.00%	-2.00%	0.00%	0.00%	18.60%	-	-
Horiz. %	116.22%	116.22%	116.22%	118.60%	118.60%	118.60%	100.00%	-
NAPS	6.5947	6.00	6.3416	6.1281	6.013	5.00	5.9318	7.31%
YoY %	9.91%	-5.39%	3.48%	1.91%	20.26%	-15.71%	-	-
Horiz. %	111.18%	101.15%	106.91%	103.31%	101.37%	84.29%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 517,018
RPS	770.35	727.10	677.28	644.62	638.51	638.25	641.26	12.99%
YoY %	5.95%	7.36%	5.07%	0.96%	0.04%	-0.47%	-	-
Horiz. %	120.13%	113.39%	105.62%	100.52%	99.57%	99.53%	100.00%	-
EPS	55.25	52.21	50.22	53.19	52.22	49.20	46.69	11.86%
YoY %	5.82%	3.96%	-5.58%	1.86%	6.14%	5.38%	-	-
Horiz. %	118.33%	111.82%	107.56%	113.92%	111.84%	105.38%	100.00%	-
DPS	19.17	19.17	19.17	19.56	19.56	19.56	17.26	7.24%
YoY %	0.00%	0.00%	-1.99%	0.00%	0.00%	13.33%	-	-
Horiz. %	111.07%	111.07%	111.07%	113.33%	113.33%	113.33%	100.00%	-
NAPS	5.4967	5.0009	5.2856	5.107	5.0099	4.1669	5.1738	4.11%
YoY %	9.91%	-5.39%	3.50%	1.94%	20.23%	-19.46%	-	-
Horiz. %	106.24%	96.66%	102.16%	98.71%	96.83%	80.54%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	5.70	6.60	6.90	5.75	4.98	4.46	3.92	-
P/RPS	0.62	0.76	0.85	0.74	0.65	0.58	0.53	11.01%
YoY %	-18.42%	-10.59%	14.86%	13.85%	12.07%	9.43%	-	-
Horiz. %	116.98%	143.40%	160.38%	139.62%	122.64%	109.43%	100.00%	-
P/EPS	8.60	10.54	11.45	9.01	7.95	7.55	7.32	11.33%
YoY %	-18.41%	-7.95%	27.08%	13.33%	5.30%	3.14%	-	-
Horiz. %	117.49%	143.99%	156.42%	123.09%	108.61%	103.14%	100.00%	-
EY	11.63	9.49	8.73	11.10	12.59	13.24	13.66	-10.16%
YoY %	22.55%	8.71%	-21.35%	-11.83%	-4.91%	-3.07%	-	-
Horiz. %	85.14%	69.47%	63.91%	81.26%	92.17%	96.93%	100.00%	-
DY	4.04	3.48	3.33	4.08	4.71	5.26	5.05	-13.81%
YoY %	16.09%	4.50%	-18.38%	-13.38%	-10.46%	4.16%	-	-
Horiz. %	80.00%	68.91%	65.94%	80.79%	93.27%	104.16%	100.00%	-
P/NAPS	0.86	1.10	1.09	0.94	0.83	0.89	0.66	19.27%
YoY %	-21.82%	0.92%	15.96%	13.25%	-6.74%	34.85%	-	-
Horiz. %	130.30%	166.67%	165.15%	142.42%	125.76%	134.85%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	27/02/08	28/11/07	28/08/07	12/06/07	14/03/07	29/11/06	-
Price	5.90	6.00	6.60	6.20	5.50	4.66	4.52	-
P/RPS	0.64	0.69	0.81	0.80	0.72	0.61	0.61	3.24%
YoY %	-7.25%	-14.81%	1.25%	11.11%	18.03%	0.00%	-	-
Horiz. %	104.92%	113.11%	132.79%	131.15%	118.03%	100.00%	100.00%	-
P/EPS	8.90	9.58	10.95	9.71	8.78	7.89	8.44	3.59%
YoY %	-7.10%	-12.51%	12.77%	10.59%	11.28%	-6.52%	-	-
Horiz. %	105.45%	113.51%	129.74%	115.05%	104.03%	93.48%	100.00%	-
EY	11.24	10.44	9.13	10.29	11.40	12.67	11.84	-3.40%
YoY %	7.66%	14.35%	-11.27%	-9.74%	-10.02%	7.01%	-	-
Horiz. %	94.93%	88.18%	77.11%	86.91%	96.28%	107.01%	100.00%	-
DY	3.90	3.83	3.48	3.78	4.27	5.04	4.38	-7.43%
YoY %	1.83%	10.06%	-7.94%	-11.48%	-15.28%	15.07%	-	-
Horiz. %	89.04%	87.44%	79.45%	86.30%	97.49%	115.07%	100.00%	-
P/NAPS	0.89	1.00	1.04	1.01	0.91	0.93	0.76	11.09%
YoY %	-11.00%	-3.85%	2.97%	10.99%	-2.15%	22.37%	-	-
Horiz. %	117.11%	131.58%	136.84%	132.89%	119.74%	122.37%	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