[ORIENT] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	4,201,805	3,999,204	3,961,265	3,959,654	3,978,329	4,015,260	4,108,449	1.50%
YoY %	5.07%	0.96%	0.04%	-0.47%	-0.92%	-2.27%	-	-
Horiz. %	102.27%	97.34%	96.42%	96.38%	96.83%	97.73%	100.00%	-
PBT	489,257	469,546	434,265	435,316	412,101	353,178	339,870	27.46%
YoY %	4.20%	8.12%	-0.24%	5.63%	16.68%	3.92%	-	-
Horiz. %	143.95%	138.15%	127.77%	128.08%	121.25%	103.92%	100.00%	-
Tax	-131,536	-107,539	-96,183	-101,234	-83,378	-86,057	-80,718	38.43%
YoY %	-22.31%	-11.81%	4.99%	-21.42%	3.11%	-6.61%	-	-
Horiz. %	162.96%	133.23%	119.16%	125.42%	103.30%	106.61%	100.00%	-
NP	357,721	362,007	338,082	334,082	328,723	267,121	259,152	23.94%
YoY %	-1.18%	7.08%	1.20%	1.63%	23.06%	3.08%	-	-
Horiz. %	138.04%	139.69%	130.46%	128.91%	126.85%	103.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	311,543	329,961	323,960	305,251	289,652	233,812	226,319	23.72%
YoY %	-5.58%	1.85%	6.13%	5.39%	23.88%	3.31%	-	-
Horiz. %	137.66%	145.79%	143.14%	134.88%	127.98%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.88%	22.90%	22.15%	23.26%	20.23%	24.37%	23.75%	-
YoY %	17.38%	3.39%	-4.77%	14.98%	-16.99%	2.61%	-	-
Horiz. %	113.18%	96.42%	93.26%	97.94%	85.18%	102.61%	100.00%	-
Total Cost	3,844,084	3,637,197	3,623,183	3,625,572	3,649,606	3,748,139	3,849,297	-0.09%
YoY %	5.69%	0.39%	-0.07%	-0.66%	-2.63%	-2.63%	-	-
Horiz. %	99.86%	94.49%	94.13%	94.19%	94.81%	97.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,279,137	3,168,343	3,108,102	2,585,111	3,209,801	2,880,026	4,605,445	-20.24%
YoY %	3.50%	1.94%	20.23%	-19.46%	11.45%	-37.46%	-	-
Horiz. %	71.20%	68.80%	67.49%	56.13%	69.70%	62.54%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	118,921	121,324	121,324	121,324	107,109	104,710	104,710	8.84%
YoY %	-1.98%	0.00%	0.00%	13.27%	2.29%	0.00%	-	-
Horiz. %	113.57%	115.87%	115.87%	115.87%	102.29%	100.00%	100.00%	-
Div Payout %	38.17%	36.77%	37.45%	39.75%	36.98%	44.78%	46.27%	-
YoY %	3.81%	-1.82%	-5.79%	7.49%	-17.42%	-3.22%	-	-
Horiz. %	82.49%	79.47%	80.94%	85.91%	79.92%	96.78%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	3,279,137	3,168,343	3,108,102	2,585,111	3,209,801	2,880,026	4,605,445	-20.24%
YoY %	3.50%	1.94%	20.23%	-19.46%	11.45%	-37.46%	-	-
Horiz. %	71.20%	68.80%	67.49%	56.13%	69.70%	62.54%	100.00%	-
NOSH	517,083	517,018	516,897	517,022	541,117	516,995	829,810	-27.02%
YoY %	0.01%	0.02%	-0.02%	-4.45%	4.67%	-37.70%	-	-
Horiz. %	62.31%	62.31%	62.29%	62.31%	65.21%	62.30%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	8.51%	9.05%	8.53%	8.44%	8.26%	6.65%	6.31%	-
YoY %	-5.97%	6.10%	1.07%	2.18%	24.21%	5.39%	-	-
Horiz. %	134.87%	143.42%	135.18%	133.76%	130.90%	105.39%	100.00%	-
ROE	9.50%	10.41%	10.42%	11.81%	9.02%	8.12%	4.91%	-
YoY %	-8.74%	-0.10%	-11.77%	30.93%	11.08%	65.38%	-	-
Horiz. %	193.48%	212.02%	212.22%	240.53%	183.71%	165.38%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	812.60	773.51	766.35	765.86	735.21	776.65	495.11	39.09%
YoY %	5.05%	0.93%	0.06%	4.17%	-5.34%	56.86%	-	-
Horiz. %	164.13%	156.23%	154.78%	154.68%	148.49%	156.86%	100.00%	-
EPS	60.25	63.82	62.67	59.04	53.53	45.23	27.27	69.55%
YoY %	-5.59%	1.84%	6.15%	10.29%	18.35%	65.86%	-	-
Horiz. %	220.94%	234.03%	229.81%	216.50%	196.30%	165.86%	100.00%	-
DPS	23.00	23.47	23.47	23.47	19.79	20.25	12.62	49.14%
YoY %	-2.00%	0.00%	0.00%	18.60%	-2.27%	60.46%	-	-
Horiz. %	182.25%	185.97%	185.97%	185.97%	156.81%	160.46%	100.00%	-
NAPS	6.3416	6.1281	6.013	5.00	5.9318	5.5707	5.55	9.28%
YoY %	3.48%	1.91%	20.26%	-15.71%	6.48%	0.37%	-	-
Horiz. %	114.26%	110.42%	108.34%	90.09%	106.88%	100.37%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 517,022
RPS	677.28	644.62	638.51	638.25	641.26	647.21	662.23	1.50%
YoY %	5.07%	0.96%	0.04%	-0.47%	-0.92%	-2.27%	-	-
Horiz. %	102.27%	97.34%	96.42%	96.38%	96.83%	97.73%	100.00%	-
EPS	50.22	53.19	52.22	49.20	46.69	37.69	36.48	23.72%
YoY %	-5.58%	1.86%	6.14%	5.38%	23.88%	3.32%	-	-
Horiz. %	137.66%	145.81%	143.15%	134.87%	127.99%	103.32%	100.00%	-
DPS	19.17	19.56	19.56	19.56	17.26	16.88	16.88	8.84%
YoY %	-1.99%	0.00%	0.00%	13.33%	2.25%	0.00%	-	-
Horiz. %	113.57%	115.88%	115.88%	115.88%	102.25%	100.00%	100.00%	-
NAPS	5.2856	5.107	5.0099	4.1669	5.1738	4.6423	7.4234	-20.24%
YoY %	3.50%	1.94%	20.23%	-19.46%	11.45%	-37.46%	-	-
Horiz. %	71.20%	68.80%	67.49%	56.13%	69.70%	62.54%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	6.90	5.75	4.98	4.46	3.92	3.86	4.10	-
P/RPS	0.85	0.74	0.65	0.58	0.53	0.50	0.83	1.59%
YoY %	14.86%	13.85%	12.07%	9.43%	6.00%	-39.76%	-	-
Horiz. %	102.41%	89.16%	78.31%	69.88%	63.86%	60.24%	100.00%	-
P/EPS	11.45	9.01	7.95	7.55	7.32	8.54	15.03	-16.57%
YoY %	27.08%	13.33%	5.30%	3.14%	-14.29%	-43.18%	-	-
Horiz. %	76.18%	59.95%	52.89%	50.23%	48.70%	56.82%	100.00%	-
EY	8.73	11.10	12.59	13.24	13.66	11.72	6.65	19.87%
YoY %	-21.35%	-11.83%	-4.91%	-3.07%	16.55%	76.24%	-	-
Horiz. %	131.28%	166.92%	189.32%	199.10%	205.41%	176.24%	100.00%	-
DY	3.33	4.08	4.71	5.26	5.05	5.25	3.08	5.33%
YoY %	-18.38%	-13.38%	-10.46%	4.16%	-3.81%	70.45%	-	-
Horiz. %	108.12%	132.47%	152.92%	170.78%	163.96%	170.45%	100.00%	-
P/NAPS	1.09	0.94	0.83	0.89	0.66	0.69	0.74	29.42%
YoY %	15.96%	13.25%	-6.74%	34.85%	-4.35%	-6.76%	-	-
Horiz. %	147.30%	127.03%	112.16%	120.27%	89.19%	93.24%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	28/08/07	12/06/07	14/03/07	29/11/06	28/08/06	14/06/06	-
Price	6.60	6.20	5.50	4.66	4.52	4.02	3.84	-
P/RPS	0.81	0.80	0.72	0.61	0.61	0.52	0.78	2.54%
YoY %	1.25%	11.11%	18.03%	0.00%	17.31%	-33.33%	-	-
Horiz. %	103.85%	102.56%	92.31%	78.21%	78.21%	66.67%	100.00%	-
P/EPS	10.95	9.71	8.78	7.89	8.44	8.89	14.08	-15.41%
YoY %	12.77%	10.59%	11.28%	-6.52%	-5.06%	-36.86%	-	-
Horiz. %	77.77%	68.96%	62.36%	56.04%	59.94%	63.14%	100.00%	-
EY	9.13	10.29	11.40	12.67	11.84	11.25	7.10	18.23%
YoY %	-11.27%	-9.74%	-10.02%	7.01%	5.24%	58.45%	-	-
Horiz. %	128.59%	144.93%	160.56%	178.45%	166.76%	158.45%	100.00%	-
DY	3.48	3.78	4.27	5.04	4.38	5.04	3.29	3.81%
YoY %	-7.94%	-11.48%	-15.28%	15.07%	-13.10%	53.19%	-	-
Horiz. %	105.78%	114.89%	129.79%	153.19%	133.13%	153.19%	100.00%	-
P/NAPS	1.04	1.01	0.91	0.93	0.76	0.72	0.69	31.42%
YoY %	2.97%	10.99%	-2.15%	22.37%	5.56%	4.35%	-	-
Horiz. %	150.72%	146.38%	131.88%	134.78%	110.14%	104.35%	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