[ORIENT] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	5,314,549	5,214,522	4,779,185	4,510,896	4,201,805	3,999,204	3,961,265	21.57%
YoY %	1.92%	9.11%	5.95%	7.36%	5.07%	0.96%	-	-
Horiz. %	134.16%	131.64%	120.65%	113.88%	106.07%	100.96%	100.00%	-
PBT	625,687	609,990	554,104	510,066	489,257	469,546	434,265	27.48%
YoY %	2.57%	10.09%	8.63%	4.25%	4.20%	8.12%	-	-
Horiz. %	144.08%	140.46%	127.60%	117.46%	112.66%	108.12%	100.00%	-
Tax	-140,890	-139,388	-132,000	-120,430	-131,536	-107,539	-96,183	28.89%
YoY %	-1.08%	-5.60%	-9.61%	8.44%	-22.31%	-11.81%	-	-
Horiz. %	146.48%	144.92%	137.24%	125.21%	136.76%	111.81%	100.00%	-
NP	484,797	470,602	422,104	389,636	357,721	362,007	338,082	27.07%
YoY %	3.02%	11.49%	8.33%	8.92%	-1.18%	7.08%	-	-
Horiz. %	143.40%	139.20%	124.85%	115.25%	105.81%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	402,476	388,064	342,769	323,925	311,543	329,961	323,960	15.52%
YoY %	3.71%	13.21%	5.82%	3.97%	-5.58%	1.85%	-	-
Horiz. %	124.24%	119.79%	105.81%	99.99%	96.17%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.52%	22.85%	23.82%	23.61%	26.88%	22.90%	22.15%	-
YoY %	-1.44%	-4.07%	0.89%	-12.17%	17.38%	3.39%	-	-
Horiz. %	101.67%	103.16%	107.54%	106.59%	121.35%	103.39%	100.00%	-
Total Cost	4,829,752	4,743,920	4,357,081	4,121,260	3,844,084	3,637,197	3,623,183	21.05%
YoY %	1.81%	8.88%	5.72%	7.21%	5.69%	0.39%	-	-
Horiz. %	133.30%	130.93%	120.26%	113.75%	106.10%	100.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,683,819	3,627,262	3,410,086	3,102,498	3,279,137	3,168,343	3,108,102	11.96%
YoY %	1.56%	6.37%	9.91%	-5.39%	3.50%	1.94%	-	-
Horiz. %	118.52%	116.70%	109.72%	99.82%	105.50%	101.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	118,922	118,929	118,929	118,929	118,921	121,324	121,324	-1.32%
YoY %	-0.01%	0.00%	0.00%	0.01%	-1.98%	0.00%	-	-
Horiz. %	98.02%	98.03%	98.03%	98.03%	98.02%	100.00%	100.00%	-
Div Payout %	29.55%	30.65%	34.70%	36.72%	38.17%	36.77%	37.45%	-
YoY %	-3.59%	-11.67%	-5.50%	-3.80%	3.81%	-1.82%	-	-
Horiz. %	78.91%	81.84%	92.66%	98.05%	101.92%	98.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	3,683,819	3,627,262	3,410,086	3,102,498	3,279,137	3,168,343	3,108,102	11.96%
YoY %	1.56%	6.37%	9.91%	-5.39%	3.50%	1.94%	-	-
Horiz. %	118.52%	116.70%	109.72%	99.82%	105.50%	101.94%	100.00%	-
NOSH	517,019	517,035	517,095	517,083	517,083	517,018	516,897	0.01%
YoY %	-0.00%	-0.01%	0.00%	0.00%	0.01%	0.02%	-	-
Horiz. %	100.02%	100.03%	100.04%	100.04%	100.04%	100.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	9.12%	9.02%	8.83%	8.64%	8.51%	9.05%	8.53%	-
YoY %	1.11%	2.15%	2.20%	1.53%	-5.97%	6.10%	-	-
Horiz. %	106.92%	105.74%	103.52%	101.29%	99.77%	106.10%	100.00%	-
ROE	10.93%	10.70%	10.05%	10.44%	9.50%	10.41%	10.42%	-
YoY %	2.15%	6.47%	-3.74%	9.89%	-8.74%	-0.10%	-	-
Horiz. %	104.89%	102.69%	96.45%	100.19%	91.17%	99.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,027.92	1,008.54	924.24	872.37	812.60	773.51	766.35	21.55%
YoY %	1.92%	9.12%	5.95%	7.36%	5.05%	0.93%	-	-
Horiz. %	134.13%	131.60%	120.60%	113.83%	106.04%	100.93%	100.00%	-
EPS	77.85	75.06	66.29	62.64	60.25	63.82	62.67	15.51%
YoY %	3.72%	13.23%	5.83%	3.97%	-5.59%	1.84%	-	-
Horiz. %	124.22%	119.77%	105.78%	99.95%	96.14%	101.84%	100.00%	-
DPS	23.00	23.00	23.00	23.00	23.00	23.47	23.47	-1.33%
YoY %	0.00%	0.00%	0.00%	0.00%	-2.00%	0.00%	-	-
Horiz. %	98.00%	98.00%	98.00%	98.00%	98.00%	100.00%	100.00%	-
NAPS	7.1251	7.0155	6.5947	6.00	6.3416	6.1281	6.013	11.94%
YoY %	1.56%	6.38%	9.91%	-5.39%	3.48%	1.91%	-	-
Horiz. %	118.49%	116.67%	109.67%	99.78%	105.46%	101.91%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 517,083
RPS	856.64	840.52	770.35	727.10	677.28	644.62	638.51	21.57%
YoY %	1.92%	9.11%	5.95%	7.36%	5.07%	0.96%	-	-
Horiz. %	134.16%	131.64%	120.65%	113.87%	106.07%	100.96%	100.00%	-
EPS	64.87	62.55	55.25	52.21	50.22	53.19	52.22	15.51%
YoY %	3.71%	13.21%	5.82%	3.96%	-5.58%	1.86%	-	-
Horiz. %	124.22%	119.78%	105.80%	99.98%	96.17%	101.86%	100.00%	-
DPS	19.17	19.17	19.17	19.17	19.17	19.56	19.56	-1.33%
YoY %	0.00%	0.00%	0.00%	0.00%	-1.99%	0.00%	-	-
Horiz. %	98.01%	98.01%	98.01%	98.01%	98.01%	100.00%	100.00%	-
NAPS	5.9379	5.8467	5.4967	5.0009	5.2856	5.107	5.0099	11.96%
YoY %	1.56%	6.37%	9.91%	-5.39%	3.50%	1.94%	-	-
Horiz. %	118.52%	116.70%	109.72%	99.82%	105.50%	101.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	5.40	5.75	5.70	6.60	6.90	5.75	4.98	-
P/RPS	0.53	0.57	0.62	0.76	0.85	0.74	0.65	-12.68%
YoY %	-7.02%	-8.06%	-18.42%	-10.59%	14.86%	13.85%	-	-
Horiz. %	81.54%	87.69%	95.38%	116.92%	130.77%	113.85%	100.00%	-
P/EPS	6.94	7.66	8.60	10.54	11.45	9.01	7.95	-8.63%
YoY %	-9.40%	-10.93%	-18.41%	-7.95%	27.08%	13.33%	-	-
Horiz. %	87.30%	96.35%	108.18%	132.58%	144.03%	113.33%	100.00%	-
EY	14.42	13.05	11.63	9.49	8.73	11.10	12.59	9.44%
YoY %	10.50%	12.21%	22.55%	8.71%	-21.35%	-11.83%	-	-
Horiz. %	114.54%	103.65%	92.37%	75.38%	69.34%	88.17%	100.00%	-
DY	4.26	4.00	4.04	3.48	3.33	4.08	4.71	-6.45%
YoY %	6.50%	-0.99%	16.09%	4.50%	-18.38%	-13.38%	-	-
Horiz. %	90.45%	84.93%	85.77%	73.89%	70.70%	86.62%	100.00%	-
P/NAPS	0.76	0.82	0.86	1.10	1.09	0.94	0.83	-5.68%
YoY %	-7.32%	-4.65%	-21.82%	0.92%	15.96%	13.25%	-	-
Horiz. %	91.57%	98.80%	103.61%	132.53%	131.33%	113.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	28/08/08	28/05/08	27/02/08	28/11/07	28/08/07	12/06/07	-
Price	4.70	5.50	5.90	6.00	6.60	6.20	5.50	-
P/RPS	0.46	0.55	0.64	0.69	0.81	0.80	0.72	-25.75%
YoY %	-16.36%	-14.06%	-7.25%	-14.81%	1.25%	11.11%	-	-
Horiz. %	63.89%	76.39%	88.89%	95.83%	112.50%	111.11%	100.00%	-
P/EPS	6.04	7.33	8.90	9.58	10.95	9.71	8.78	-22.01%
YoY %	-17.60%	-17.64%	-7.10%	-12.51%	12.77%	10.59%	-	-
Horiz. %	68.79%	83.49%	101.37%	109.11%	124.72%	110.59%	100.00%	-
EY	16.56	13.65	11.24	10.44	9.13	10.29	11.40	28.17%
YoY %	21.32%	21.44%	7.66%	14.35%	-11.27%	-9.74%	-	-
Horiz. %	145.26%	119.74%	98.60%	91.58%	80.09%	90.26%	100.00%	-
DY	4.89	4.18	3.90	3.83	3.48	3.78	4.27	9.43%
YoY %	16.99%	7.18%	1.83%	10.06%	-7.94%	-11.48%	-	-
Horiz. %	114.52%	97.89%	91.33%	89.70%	81.50%	88.52%	100.00%	-
P/NAPS	0.66	0.78	0.89	1.00	1.04	1.01	0.91	-19.22%
YoY %	-15.38%	-12.36%	-11.00%	-3.85%	2.97%	10.99%	-	-
Horiz. %	72.53%	85.71%	97.80%	109.89%	114.29%	110.99%	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