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

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.45%
YoY- 3.17%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,978,329 4,015,260 4,108,449 4,207,457 4,278,033 4,372,641 4,326,331 -5.43%
PBT 412,101 353,178 339,870 328,570 346,726 377,899 367,631 7.90%
Tax -83,378 -86,057 -80,718 -72,246 -84,232 -95,880 -109,273 -16.48%
NP 328,723 267,121 259,152 256,324 262,494 282,019 258,358 17.40%
-
NP to SH 289,652 233,812 226,319 246,550 260,753 280,278 258,358 7.91%
-
Tax Rate 20.23% 24.37% 23.75% 21.99% 24.29% 25.37% 29.72% -
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%
-
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%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 107,109 104,710 104,710 104,710 105,989 105,981 105,981 0.70%
Div Payout % 36.98% 44.78% 46.27% 42.47% 40.65% 37.81% 41.02% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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%
NOSH 541,117 516,995 829,810 517,046 517,128 517,020 517,019 3.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.26% 6.65% 6.31% 6.09% 6.14% 6.45% 5.97% -
ROE 9.02% 8.12% 4.91% 8.02% 9.42% 10.20% 9.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 735.21 776.65 495.11 813.75 827.27 845.74 836.78 -8.25%
EPS 53.53 45.23 27.27 47.68 50.42 54.21 49.97 4.69%
DPS 19.79 20.25 12.62 20.25 20.50 20.50 20.50 -2.32%
NAPS 5.9318 5.5707 5.55 5.9463 5.3514 5.3173 5.2517 8.44%
Adjusted Per Share Value based on latest NOSH - 517,046
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 641.26 647.21 662.23 678.19 689.57 704.82 697.35 -5.43%
EPS 46.69 37.69 36.48 39.74 42.03 45.18 41.64 7.92%
DPS 17.26 16.88 16.88 16.88 17.08 17.08 17.08 0.70%
NAPS 5.1738 4.6423 7.4234 4.9558 4.4607 4.4313 4.3766 11.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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%
P/EPS 7.32 8.54 15.03 8.56 8.25 7.64 8.20 -7.28%
EY 13.66 11.72 6.65 11.69 12.12 13.09 12.19 7.87%
DY 5.05 5.25 3.08 4.96 4.93 4.95 5.00 0.66%
P/NAPS 0.66 0.69 0.74 0.69 0.78 0.78 0.78 -10.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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%
P/EPS 8.44 8.89 14.08 8.68 8.09 7.56 8.24 1.61%
EY 11.84 11.25 7.10 11.52 12.36 13.22 12.13 -1.59%
DY 4.38 5.04 3.29 4.89 5.02 5.00 4.98 -8.19%
P/NAPS 0.76 0.72 0.69 0.70 0.76 0.77 0.78 -1.71%

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

Post a Comment