[ORIENT] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	4,207,457	4,278,033	4,372,641	4,326,331	4,112,790	4,007,345	3,691,490	9.08%
YoY %	-1.65%	-2.16%	1.07%	5.19%	2.63%	8.56%	-	-
Horiz. %	113.98%	115.89%	118.45%	117.20%	111.41%	108.56%	100.00%	-
PBT	328,570	346,726	377,899	367,631	354,627	333,759	266,945	14.80%
YoY %	-5.24%	-8.25%	2.79%	3.67%	6.25%	25.03%	-	-
Horiz. %	123.09%	129.89%	141.56%	137.72%	132.85%	125.03%	100.00%	-
Tax	-72,246	-84,232	-95,880	-109,273	-115,646	-98,356	-83,685	-9.30%
YoY %	14.23%	12.15%	12.26%	5.51%	-17.58%	-17.53%	-	-
Horiz. %	86.33%	100.65%	114.57%	130.58%	138.19%	117.53%	100.00%	-
NP	256,324	262,494	282,019	258,358	238,981	235,403	183,260	24.99%
YoY %	-2.35%	-6.92%	9.16%	8.11%	1.52%	28.45%	-	-
Horiz. %	139.87%	143.24%	153.89%	140.98%	130.41%	128.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	246,550	260,753	280,278	258,358	238,981	235,403	183,260	21.80%
YoY %	-5.45%	-6.97%	8.48%	8.11%	1.52%	28.45%	-	-
Horiz. %	134.54%	142.29%	152.94%	140.98%	130.41%	128.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	24.29%	25.37%	29.72%	32.61%	29.47%	31.35%	-
YoY %	-9.47%	-4.26%	-14.64%	-8.86%	10.65%	-6.00%	-	-
Horiz. %	70.14%	77.48%	80.93%	94.80%	104.02%	94.00%	100.00%	-
Total Cost	3,951,133	4,015,539	4,090,622	4,067,973	3,873,809	3,771,942	3,508,230	8.22%
YoY %	-1.60%	-1.84%	0.56%	5.01%	2.70%	7.52%	-	-
Horiz. %	112.62%	114.46%	116.60%	115.96%	110.42%	107.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,074,514	2,767,359	2,749,152	2,715,230	2,661,307	2,616,626	2,457,480	16.05%
YoY %	11.10%	0.66%	1.25%	2.03%	1.71%	6.48%	-	-
Horiz. %	125.11%	112.61%	111.87%	110.49%	108.29%	106.48%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	104,710	105,989	105,981	105,981	105,981	103,387	103,350	0.87%
YoY %	-1.21%	0.01%	0.00%	0.00%	2.51%	0.04%	-	-
Horiz. %	101.32%	102.55%	102.55%	102.55%	102.55%	100.04%	100.00%	-
Div Payout %	42.47%	40.65%	37.81%	41.02%	44.35%	43.92%	56.40%	-
YoY %	4.48%	7.51%	-7.83%	-7.51%	0.98%	-22.13%	-	-
Horiz. %	75.30%	72.07%	67.04%	72.73%	78.63%	77.87%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	3,074,514	2,767,359	2,749,152	2,715,230	2,661,307	2,616,626	2,457,480	16.05%
YoY %	11.10%	0.66%	1.25%	2.03%	1.71%	6.48%	-	-
Horiz. %	125.11%	112.61%	111.87%	110.49%	108.29%	106.48%	100.00%	-
NOSH	517,046	517,128	517,020	517,019	516,919	517,048	517,037	0.00%
YoY %	-0.02%	0.02%	0.00%	0.02%	-0.02%	0.00%	-	-
Horiz. %	100.00%	100.02%	100.00%	100.00%	99.98%	100.00%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	6.09%	6.14%	6.45%	5.97%	5.81%	5.87%	4.96%	-
YoY %	-0.81%	-4.81%	8.04%	2.75%	-1.02%	18.35%	-	-
Horiz. %	122.78%	123.79%	130.04%	120.36%	117.14%	118.35%	100.00%	-
ROE	8.02%	9.42%	10.20%	9.52%	8.98%	9.00%	7.46%	-
YoY %	-14.86%	-7.65%	7.14%	6.01%	-0.22%	20.64%	-	-
Horiz. %	107.51%	126.27%	136.73%	127.61%	120.38%	120.64%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	813.75	827.27	845.74	836.78	795.63	775.04	713.97	9.08%
YoY %	-1.63%	-2.18%	1.07%	5.17%	2.66%	8.55%	-	-
Horiz. %	113.98%	115.87%	118.46%	117.20%	111.44%	108.55%	100.00%	-
EPS	47.68	50.42	54.21	49.97	46.23	45.53	35.44	21.80%
YoY %	-5.43%	-6.99%	8.49%	8.09%	1.54%	28.47%	-	-
Horiz. %	134.54%	142.27%	152.96%	141.00%	130.45%	128.47%	100.00%	-
DPS	20.25	20.50	20.50	20.50	20.50	20.00	20.00	0.82%
YoY %	-1.22%	0.00%	0.00%	0.00%	2.50%	0.00%	-	-
Horiz. %	101.25%	102.50%	102.50%	102.50%	102.50%	100.00%	100.00%	-
NAPS	5.9463	5.3514	5.3173	5.2517	5.1484	5.0607	4.753	16.05%
YoY %	11.12%	0.64%	1.25%	2.01%	1.73%	6.47%	-	-
Horiz. %	125.11%	112.59%	111.87%	110.49%	108.32%	106.47%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,019
RPS	678.19	689.57	704.82	697.35	662.93	645.94	595.02	9.08%
YoY %	-1.65%	-2.16%	1.07%	5.19%	2.63%	8.56%	-	-
Horiz. %	113.98%	115.89%	118.45%	117.20%	111.41%	108.56%	100.00%	-
EPS	39.74	42.03	45.18	41.64	38.52	37.94	29.54	21.79%
YoY %	-5.45%	-6.97%	8.50%	8.10%	1.53%	28.44%	-	-
Horiz. %	134.53%	142.28%	152.95%	140.96%	130.40%	128.44%	100.00%	-
DPS	16.88	17.08	17.08	17.08	17.08	16.66	16.66	0.87%
YoY %	-1.17%	0.00%	0.00%	0.00%	2.52%	0.00%	-	-
Horiz. %	101.32%	102.52%	102.52%	102.52%	102.52%	100.00%	100.00%	-
NAPS	4.9558	4.4607	4.4313	4.3766	4.2897	4.2177	3.9612	16.05%
YoY %	11.10%	0.66%	1.25%	2.03%	1.71%	6.48%	-	-
Horiz. %	125.11%	112.61%	111.87%	110.49%	108.29%	106.48%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.08	4.16	4.14	4.10	4.14	4.14	4.20	-
P/RPS	0.50	0.50	0.49	0.49	0.52	0.53	0.59	-10.42%
YoY %	0.00%	2.04%	0.00%	-5.77%	-1.89%	-10.17%	-	-
Horiz. %	84.75%	84.75%	83.05%	83.05%	88.14%	89.83%	100.00%	-
P/EPS	8.56	8.25	7.64	8.20	8.95	9.09	11.85	-19.44%
YoY %	3.76%	7.98%	-6.83%	-8.38%	-1.54%	-23.29%	-	-
Horiz. %	72.24%	69.62%	64.47%	69.20%	75.53%	76.71%	100.00%	-
EY	11.69	12.12	13.09	12.19	11.17	11.00	8.44	24.18%
YoY %	-3.55%	-7.41%	7.38%	9.13%	1.55%	30.33%	-	-
Horiz. %	138.51%	143.60%	155.09%	144.43%	132.35%	130.33%	100.00%	-
DY	4.96	4.93	4.95	5.00	4.95	4.83	4.76	2.77%
YoY %	0.61%	-0.40%	-1.00%	1.01%	2.48%	1.47%	-	-
Horiz. %	104.20%	103.57%	103.99%	105.04%	103.99%	101.47%	100.00%	-
P/NAPS	0.69	0.78	0.78	0.78	0.80	0.82	0.88	-14.93%
YoY %	-11.54%	0.00%	0.00%	-2.50%	-2.44%	-6.82%	-	-
Horiz. %	78.41%	88.64%	88.64%	88.64%	90.91%	93.18%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	28/11/05	29/08/05	26/05/05	28/02/05	25/11/04	26/08/04	-
Price	4.14	4.08	4.10	4.12	4.30	4.16	4.00	-
P/RPS	0.51	0.49	0.48	0.49	0.54	0.54	0.56	-6.02%
YoY %	4.08%	2.08%	-2.04%	-9.26%	0.00%	-3.57%	-	-
Horiz. %	91.07%	87.50%	85.71%	87.50%	96.43%	96.43%	100.00%	-
P/EPS	8.68	8.09	7.56	8.24	9.30	9.14	11.29	-16.03%
YoY %	7.29%	7.01%	-8.25%	-11.40%	1.75%	-19.04%	-	-
Horiz. %	76.88%	71.66%	66.96%	72.98%	82.37%	80.96%	100.00%	-
EY	11.52	12.36	13.22	12.13	10.75	10.94	8.86	19.07%
YoY %	-6.80%	-6.51%	8.99%	12.84%	-1.74%	23.48%	-	-
Horiz. %	130.02%	139.50%	149.21%	136.91%	121.33%	123.48%	100.00%	-
DY	4.89	5.02	5.00	4.98	4.77	4.81	5.00	-1.46%
YoY %	-2.59%	0.40%	0.40%	4.40%	-0.83%	-3.80%	-	-
Horiz. %	97.80%	100.40%	100.00%	99.60%	95.40%	96.20%	100.00%	-
P/NAPS	0.70	0.76	0.77	0.78	0.84	0.82	0.84	-11.41%
YoY %	-7.89%	-1.30%	-1.28%	-7.14%	2.44%	-2.38%	-	-
Horiz. %	83.33%	90.48%	91.67%	92.86%	100.00%	97.62%	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