[ORIENT] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	3,978,329	4,015,260	4,108,449	4,207,457	4,278,033	4,372,641	4,326,331	-5.43%
YoY %	-0.92%	-2.27%	-2.35%	-1.65%	-2.16%	1.07%	-	-
Horiz. %	91.96%	92.81%	94.96%	97.25%	98.88%	101.07%	100.00%	-
PBT	412,101	353,178	339,870	328,570	346,726	377,899	367,631	7.90%
YoY %	16.68%	3.92%	3.44%	-5.24%	-8.25%	2.79%	-	-
Horiz. %	112.10%	96.07%	92.45%	89.37%	94.31%	102.79%	100.00%	-
Tax	-83,378	-86,057	-80,718	-72,246	-84,232	-95,880	-109,273	-16.48%
YoY %	3.11%	-6.61%	-11.73%	14.23%	12.15%	12.26%	-	-
Horiz. %	76.30%	78.75%	73.87%	66.12%	77.08%	87.74%	100.00%	-
NP	328,723	267,121	259,152	256,324	262,494	282,019	258,358	17.40%
YoY %	23.06%	3.08%	1.10%	-2.35%	-6.92%	9.16%	-	-
Horiz. %	127.24%	103.39%	100.31%	99.21%	101.60%	109.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,652	233,812	226,319	246,550	260,753	280,278	258,358	7.91%
YoY %	23.88%	3.31%	-8.21%	-5.45%	-6.97%	8.48%	-	-
Horiz. %	112.11%	90.50%	87.60%	95.43%	100.93%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.23%	24.37%	23.75%	21.99%	24.29%	25.37%	29.72%	-
YoY %	-16.99%	2.61%	8.00%	-9.47%	-4.26%	-14.64%	-	-
Horiz. %	68.07%	82.00%	79.91%	73.99%	81.73%	85.36%	100.00%	-
Total Cost	3,649,606	3,748,139	3,849,297	3,951,133	4,015,539	4,090,622	4,067,973	-6.97%
YoY %	-2.63%	-2.63%	-2.58%	-1.60%	-1.84%	0.56%	-	-
Horiz. %	89.72%	92.14%	94.62%	97.13%	98.71%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,209,801	2,880,026	4,605,445	3,074,514	2,767,359	2,749,152	2,715,230	11.79%
YoY %	11.45%	-37.46%	49.79%	11.10%	0.66%	1.25%	-	-
Horiz. %	118.21%	106.07%	169.62%	113.23%	101.92%	101.25%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	107,109	104,710	104,710	104,710	105,989	105,981	105,981	0.70%
YoY %	2.29%	0.00%	0.00%	-1.21%	0.01%	0.00%	-	-
Horiz. %	101.06%	98.80%	98.80%	98.80%	100.01%	100.00%	100.00%	-
Div Payout %	36.98%	44.78%	46.27%	42.47%	40.65%	37.81%	41.02%	-
YoY %	-17.42%	-3.22%	8.95%	4.48%	7.51%	-7.83%	-	-
Horiz. %	90.15%	109.17%	112.80%	103.53%	99.10%	92.17%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	3,209,801	2,880,026	4,605,445	3,074,514	2,767,359	2,749,152	2,715,230	11.79%
YoY %	11.45%	-37.46%	49.79%	11.10%	0.66%	1.25%	-	-
Horiz. %	118.21%	106.07%	169.62%	113.23%	101.92%	101.25%	100.00%	-
NOSH	541,117	516,995	829,810	517,046	517,128	517,020	517,019	3.08%
YoY %	4.67%	-37.70%	60.49%	-0.02%	0.02%	0.00%	-	-
Horiz. %	104.66%	100.00%	160.50%	100.01%	100.02%	100.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	8.26%	6.65%	6.31%	6.09%	6.14%	6.45%	5.97%	-
YoY %	24.21%	5.39%	3.61%	-0.81%	-4.81%	8.04%	-	-
Horiz. %	138.36%	111.39%	105.70%	102.01%	102.85%	108.04%	100.00%	-
ROE	9.02%	8.12%	4.91%	8.02%	9.42%	10.20%	9.52%	-
YoY %	11.08%	65.38%	-38.78%	-14.86%	-7.65%	7.14%	-	-
Horiz. %	94.75%	85.29%	51.58%	84.24%	98.95%	107.14%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	735.21	776.65	495.11	813.75	827.27	845.74	836.78	-8.25%
YoY %	-5.34%	56.86%	-39.16%	-1.63%	-2.18%	1.07%	-	-
Horiz. %	87.86%	92.81%	59.17%	97.25%	98.86%	101.07%	100.00%	-
EPS	53.53	45.23	27.27	47.68	50.42	54.21	49.97	4.69%
YoY %	18.35%	65.86%	-42.81%	-5.43%	-6.99%	8.49%	-	-
Horiz. %	107.12%	90.51%	54.57%	95.42%	100.90%	108.49%	100.00%	-
DPS	19.79	20.25	12.62	20.25	20.50	20.50	20.50	-2.32%
YoY %	-2.27%	60.46%	-37.68%	-1.22%	0.00%	0.00%	-	-
Horiz. %	96.54%	98.78%	61.56%	98.78%	100.00%	100.00%	100.00%	-
NAPS	5.9318	5.5707	5.55	5.9463	5.3514	5.3173	5.2517	8.44%
YoY %	6.48%	0.37%	-6.66%	11.12%	0.64%	1.25%	-	-
Horiz. %	112.95%	106.07%	105.68%	113.23%	101.90%	101.25%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 517,046
RPS	641.26	647.21	662.23	678.19	689.57	704.82	697.35	-5.43%
YoY %	-0.92%	-2.27%	-2.35%	-1.65%	-2.16%	1.07%	-	-
Horiz. %	91.96%	92.81%	94.96%	97.25%	98.88%	101.07%	100.00%	-
EPS	46.69	37.69	36.48	39.74	42.03	45.18	41.64	7.92%
YoY %	23.88%	3.32%	-8.20%	-5.45%	-6.97%	8.50%	-	-
Horiz. %	112.13%	90.51%	87.61%	95.44%	100.94%	108.50%	100.00%	-
DPS	17.26	16.88	16.88	16.88	17.08	17.08	17.08	0.70%
YoY %	2.25%	0.00%	0.00%	-1.17%	0.00%	0.00%	-	-
Horiz. %	101.05%	98.83%	98.83%	98.83%	100.00%	100.00%	100.00%	-
NAPS	5.1738	4.6423	7.4234	4.9558	4.4607	4.4313	4.3766	11.79%
YoY %	11.45%	-37.46%	49.79%	11.10%	0.66%	1.25%	-	-
Horiz. %	118.22%	106.07%	169.62%	113.23%	101.92%	101.25%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	3.92	3.86	4.10	4.08	4.16	4.14	4.10	-
P/RPS	0.53	0.50	0.83	0.50	0.50	0.49	0.49	5.36%
YoY %	6.00%	-39.76%	66.00%	0.00%	2.04%	0.00%	-	-
Horiz. %	108.16%	102.04%	169.39%	102.04%	102.04%	100.00%	100.00%	-
P/EPS	7.32	8.54	15.03	8.56	8.25	7.64	8.20	-7.28%
YoY %	-14.29%	-43.18%	75.58%	3.76%	7.98%	-6.83%	-	-
Horiz. %	89.27%	104.15%	183.29%	104.39%	100.61%	93.17%	100.00%	-
EY	13.66	11.72	6.65	11.69	12.12	13.09	12.19	7.87%
YoY %	16.55%	76.24%	-43.11%	-3.55%	-7.41%	7.38%	-	-
Horiz. %	112.06%	96.14%	54.55%	95.90%	99.43%	107.38%	100.00%	-
DY	5.05	5.25	3.08	4.96	4.93	4.95	5.00	0.66%
YoY %	-3.81%	70.45%	-37.90%	0.61%	-0.40%	-1.00%	-	-
Horiz. %	101.00%	105.00%	61.60%	99.20%	98.60%	99.00%	100.00%	-
P/NAPS	0.66	0.69	0.74	0.69	0.78	0.78	0.78	-10.53%
YoY %	-4.35%	-6.76%	7.25%	-11.54%	0.00%	0.00%	-	-
Horiz. %	84.62%	88.46%	94.87%	88.46%	100.00%	100.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	28/08/06	14/06/06	27/02/06	28/11/05	29/08/05	26/05/05	-
Price	4.52	4.02	3.84	4.14	4.08	4.10	4.12	-
P/RPS	0.61	0.52	0.78	0.51	0.49	0.48	0.49	15.70%
YoY %	17.31%	-33.33%	52.94%	4.08%	2.08%	-2.04%	-	-
Horiz. %	124.49%	106.12%	159.18%	104.08%	100.00%	97.96%	100.00%	-
P/EPS	8.44	8.89	14.08	8.68	8.09	7.56	8.24	1.61%
YoY %	-5.06%	-36.86%	62.21%	7.29%	7.01%	-8.25%	-	-
Horiz. %	102.43%	107.89%	170.87%	105.34%	98.18%	91.75%	100.00%	-
EY	11.84	11.25	7.10	11.52	12.36	13.22	12.13	-1.59%
YoY %	5.24%	58.45%	-38.37%	-6.80%	-6.51%	8.99%	-	-
Horiz. %	97.61%	92.75%	58.53%	94.97%	101.90%	108.99%	100.00%	-
DY	4.38	5.04	3.29	4.89	5.02	5.00	4.98	-8.19%
YoY %	-13.10%	53.19%	-32.72%	-2.59%	0.40%	0.40%	-	-
Horiz. %	87.95%	101.20%	66.06%	98.19%	100.80%	100.40%	100.00%	-
P/NAPS	0.76	0.72	0.69	0.70	0.76	0.77	0.78	-1.71%
YoY %	5.56%	4.35%	-1.43%	-7.89%	-1.30%	-1.28%	-	-
Horiz. %	97.44%	92.31%	88.46%	89.74%	97.44%	98.72%	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