[ORIENT] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	5,131,793	5,314,549	5,214,522	4,779,185	4,510,896	4,201,805	3,999,204	17.99%
YoY %	-3.44%	1.92%	9.11%	5.95%	7.36%	5.07%	-	-
Horiz. %	128.32%	132.89%	130.39%	119.50%	112.79%	105.07%	100.00%	-
PBT	477,509	625,687	609,990	554,104	510,066	489,257	469,546	1.12%
YoY %	-23.68%	2.57%	10.09%	8.63%	4.25%	4.20%	-	-
Horiz. %	101.70%	133.25%	129.91%	118.01%	108.63%	104.20%	100.00%	-
Tax	-115,477	-140,890	-139,388	-132,000	-120,430	-131,536	-107,539	4.83%
YoY %	18.04%	-1.08%	-5.60%	-9.61%	8.44%	-22.31%	-	-
Horiz. %	107.38%	131.01%	129.62%	122.75%	111.99%	122.31%	100.00%	-
NP	362,032	484,797	470,602	422,104	389,636	357,721	362,007	0.00%
YoY %	-25.32%	3.02%	11.49%	8.33%	8.92%	-1.18%	-	-
Horiz. %	100.01%	133.92%	130.00%	116.60%	107.63%	98.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,657	402,476	388,064	342,769	323,925	311,543	329,961	-3.30%
YoY %	-22.07%	3.71%	13.21%	5.82%	3.97%	-5.58%	-	-
Horiz. %	95.06%	121.98%	117.61%	103.88%	98.17%	94.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.18%	22.52%	22.85%	23.82%	23.61%	26.88%	22.90%	-
YoY %	7.37%	-1.44%	-4.07%	0.89%	-12.17%	17.38%	-	-
Horiz. %	105.59%	98.34%	99.78%	104.02%	103.10%	117.38%	100.00%	-
Total Cost	4,769,761	4,829,752	4,743,920	4,357,081	4,121,260	3,844,084	3,637,197	19.70%
YoY %	-1.24%	1.81%	8.88%	5.72%	7.21%	5.69%	-	-
Horiz. %	131.14%	132.79%	130.43%	119.79%	113.31%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,669,754	3,683,819	3,627,262	3,410,086	3,102,498	3,279,137	3,168,343	10.24%
YoY %	-0.38%	1.56%	6.37%	9.91%	-5.39%	3.50%	-	-
Horiz. %	115.83%	116.27%	114.48%	107.63%	97.92%	103.50%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	83,392	118,922	118,929	118,929	118,929	118,921	121,324	-22.02%
YoY %	-29.88%	-0.01%	0.00%	0.00%	0.01%	-1.98%	-	-
Horiz. %	68.73%	98.02%	98.03%	98.03%	98.03%	98.02%	100.00%	-
Div Payout %	26.59%	29.55%	30.65%	34.70%	36.72%	38.17%	36.77%	-
YoY %	-10.02%	-3.59%	-11.67%	-5.50%	-3.80%	3.81%	-	-
Horiz. %	72.31%	80.36%	83.36%	94.37%	99.86%	103.81%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	3,669,754	3,683,819	3,627,262	3,410,086	3,102,498	3,279,137	3,168,343	10.24%
YoY %	-0.38%	1.56%	6.37%	9.91%	-5.39%	3.50%	-	-
Horiz. %	115.83%	116.27%	114.48%	107.63%	97.92%	103.50%	100.00%	-
NOSH	528,181	517,019	517,035	517,095	517,083	517,083	517,018	1.42%
YoY %	2.16%	-0.00%	-0.01%	0.00%	0.00%	0.01%	-	-
Horiz. %	102.16%	100.00%	100.00%	100.01%	100.01%	100.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.05%	9.12%	9.02%	8.83%	8.64%	8.51%	9.05%	-
YoY %	-22.70%	1.11%	2.15%	2.20%	1.53%	-5.97%	-	-
Horiz. %	77.90%	100.77%	99.67%	97.57%	95.47%	94.03%	100.00%	-
ROE	8.55%	10.93%	10.70%	10.05%	10.44%	9.50%	10.41%	-
YoY %	-21.77%	2.15%	6.47%	-3.74%	9.89%	-8.74%	-	-
Horiz. %	82.13%	105.00%	102.79%	96.54%	100.29%	91.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	971.60	1,027.92	1,008.54	924.24	872.37	812.60	773.51	16.33%
YoY %	-5.48%	1.92%	9.12%	5.95%	7.36%	5.05%	-	-
Horiz. %	125.61%	132.89%	130.38%	119.49%	112.78%	105.05%	100.00%	-
EPS	59.38	77.85	75.06	66.29	62.64	60.25	63.82	-4.67%
YoY %	-23.73%	3.72%	13.23%	5.83%	3.97%	-5.59%	-	-
Horiz. %	93.04%	121.98%	117.61%	103.87%	98.15%	94.41%	100.00%	-
DPS	15.79	23.00	23.00	23.00	23.00	23.00	23.47	-23.12%
YoY %	-31.35%	0.00%	0.00%	0.00%	0.00%	-2.00%	-	-
Horiz. %	67.28%	98.00%	98.00%	98.00%	98.00%	98.00%	100.00%	-
NAPS	6.9479	7.1251	7.0155	6.5947	6.00	6.3416	6.1281	8.68%
YoY %	-2.49%	1.56%	6.38%	9.91%	-5.39%	3.48%	-	-
Horiz. %	113.38%	116.27%	114.48%	107.61%	97.91%	103.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 517,095
RPS	827.18	856.64	840.52	770.35	727.10	677.28	644.62	17.99%
YoY %	-3.44%	1.92%	9.11%	5.95%	7.36%	5.07%	-	-
Horiz. %	128.32%	132.89%	130.39%	119.50%	112.80%	105.07%	100.00%	-
EPS	50.56	64.87	62.55	55.25	52.21	50.22	53.19	-3.30%
YoY %	-22.06%	3.71%	13.21%	5.82%	3.96%	-5.58%	-	-
Horiz. %	95.06%	121.96%	117.60%	103.87%	98.16%	94.42%	100.00%	-
DPS	13.44	19.17	19.17	19.17	19.17	19.17	19.56	-22.04%
YoY %	-29.89%	0.00%	0.00%	0.00%	0.00%	-1.99%	-	-
Horiz. %	68.71%	98.01%	98.01%	98.01%	98.01%	98.01%	100.00%	-
NAPS	5.9152	5.9379	5.8467	5.4967	5.0009	5.2856	5.107	10.24%
YoY %	-0.38%	1.56%	6.37%	9.91%	-5.39%	3.50%	-	-
Horiz. %	115.83%	116.27%	114.48%	107.63%	97.92%	103.50%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	4.94	5.40	5.75	5.70	6.60	6.90	5.75	-
P/RPS	0.51	0.53	0.57	0.62	0.76	0.85	0.74	-21.88%
YoY %	-3.77%	-7.02%	-8.06%	-18.42%	-10.59%	14.86%	-	-
Horiz. %	68.92%	71.62%	77.03%	83.78%	102.70%	114.86%	100.00%	-
P/EPS	8.32	6.94	7.66	8.60	10.54	11.45	9.01	-5.15%
YoY %	19.88%	-9.40%	-10.93%	-18.41%	-7.95%	27.08%	-	-
Horiz. %	92.34%	77.03%	85.02%	95.45%	116.98%	127.08%	100.00%	-
EY	12.02	14.42	13.05	11.63	9.49	8.73	11.10	5.42%
YoY %	-16.64%	10.50%	12.21%	22.55%	8.71%	-21.35%	-	-
Horiz. %	108.29%	129.91%	117.57%	104.77%	85.50%	78.65%	100.00%	-
DY	3.20	4.26	4.00	4.04	3.48	3.33	4.08	-14.89%
YoY %	-24.88%	6.50%	-0.99%	16.09%	4.50%	-18.38%	-	-
Horiz. %	78.43%	104.41%	98.04%	99.02%	85.29%	81.62%	100.00%	-
P/NAPS	0.71	0.76	0.82	0.86	1.10	1.09	0.94	-16.99%
YoY %	-6.58%	-7.32%	-4.65%	-21.82%	0.92%	15.96%	-	-
Horiz. %	75.53%	80.85%	87.23%	91.49%	117.02%	115.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	27/11/08	28/08/08	28/05/08	27/02/08	28/11/07	28/08/07	-
Price	4.78	4.70	5.50	5.90	6.00	6.60	6.20	-
P/RPS	0.49	0.46	0.55	0.64	0.69	0.81	0.80	-27.77%
YoY %	6.52%	-16.36%	-14.06%	-7.25%	-14.81%	1.25%	-	-
Horiz. %	61.25%	57.50%	68.75%	80.00%	86.25%	101.25%	100.00%	-
P/EPS	8.05	6.04	7.33	8.90	9.58	10.95	9.71	-11.69%
YoY %	33.28%	-17.60%	-17.64%	-7.10%	-12.51%	12.77%	-	-
Horiz. %	82.90%	62.20%	75.49%	91.66%	98.66%	112.77%	100.00%	-
EY	12.42	16.56	13.65	11.24	10.44	9.13	10.29	13.29%
YoY %	-25.00%	21.32%	21.44%	7.66%	14.35%	-11.27%	-	-
Horiz. %	120.70%	160.93%	132.65%	109.23%	101.46%	88.73%	100.00%	-
DY	3.30	4.89	4.18	3.90	3.83	3.48	3.78	-8.61%
YoY %	-32.52%	16.99%	7.18%	1.83%	10.06%	-7.94%	-	-
Horiz. %	87.30%	129.37%	110.58%	103.17%	101.32%	92.06%	100.00%	-
P/NAPS	0.69	0.66	0.78	0.89	1.00	1.04	1.01	-22.34%
YoY %	4.55%	-15.38%	-12.36%	-11.00%	-3.85%	2.97%	-	-
Horiz. %	68.32%	65.35%	77.23%	88.12%	99.01%	102.97%	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