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

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.97%
YoY- 6.12%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 5,314,549 5,214,522 4,779,185 4,510,896 4,201,805 3,999,204 3,961,265 21.57%
PBT 625,687 609,990 554,104 510,066 489,257 469,546 434,265 27.48%
Tax -140,890 -139,388 -132,000 -120,430 -131,536 -107,539 -96,183 28.89%
NP 484,797 470,602 422,104 389,636 357,721 362,007 338,082 27.07%
-
NP to SH 402,476 388,064 342,769 323,925 311,543 329,961 323,960 15.52%
-
Tax Rate 22.52% 22.85% 23.82% 23.61% 26.88% 22.90% 22.15% -
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%
-
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%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 118,922 118,929 118,929 118,929 118,921 121,324 121,324 -1.32%
Div Payout % 29.55% 30.65% 34.70% 36.72% 38.17% 36.77% 37.45% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
NOSH 517,019 517,035 517,095 517,083 517,083 517,018 516,897 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.12% 9.02% 8.83% 8.64% 8.51% 9.05% 8.53% -
ROE 10.93% 10.70% 10.05% 10.44% 9.50% 10.41% 10.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,027.92 1,008.54 924.24 872.37 812.60 773.51 766.35 21.55%
EPS 77.85 75.06 66.29 62.64 60.25 63.82 62.67 15.51%
DPS 23.00 23.00 23.00 23.00 23.00 23.47 23.47 -1.33%
NAPS 7.1251 7.0155 6.5947 6.00 6.3416 6.1281 6.013 11.94%
Adjusted Per Share Value based on latest NOSH - 517,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 856.64 840.52 770.35 727.10 677.28 644.62 638.51 21.57%
EPS 64.87 62.55 55.25 52.21 50.22 53.19 52.22 15.51%
DPS 19.17 19.17 19.17 19.17 19.17 19.56 19.56 -1.33%
NAPS 5.9379 5.8467 5.4967 5.0009 5.2856 5.107 5.0099 11.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 6.94 7.66 8.60 10.54 11.45 9.01 7.95 -8.63%
EY 14.42 13.05 11.63 9.49 8.73 11.10 12.59 9.44%
DY 4.26 4.00 4.04 3.48 3.33 4.08 4.71 -6.45%
P/NAPS 0.76 0.82 0.86 1.10 1.09 0.94 0.83 -5.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 6.04 7.33 8.90 9.58 10.95 9.71 8.78 -22.01%
EY 16.56 13.65 11.24 10.44 9.13 10.29 11.40 28.17%
DY 4.89 4.18 3.90 3.83 3.48 3.78 4.27 9.43%
P/NAPS 0.66 0.78 0.89 1.00 1.04 1.01 0.91 -19.22%

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