[ORIENT] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -42.07%
YoY- -45.87%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,230,455 3,234,336 3,231,545 3,350,502 3,438,307 3,666,097 4,163,017 -15.51%
PBT 384,412 296,352 296,561 408,420 431,102 316,790 404,563 -3.33%
Tax -76,467 -47,372 -47,273 -83,913 -93,904 -94,442 -112,547 -22.66%
NP 307,945 248,980 249,288 324,507 337,198 222,348 292,016 3.59%
-
NP to SH 143,894 94,991 88,819 157,481 271,865 185,082 252,252 -31.14%
-
Tax Rate 19.89% 15.99% 15.94% 20.55% 21.78% 29.81% 27.82% -
Total Cost 2,922,510 2,985,356 2,982,257 3,025,995 3,101,109 3,443,749 3,871,001 -17.04%
-
Net Worth 5,808,087 3,907,631 4,610,082 3,618,983 3,618,018 3,618,504 3,618,345 36.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 47,656 44,459 51,689 51,689 51,689 57,537 83,392 -31.06%
Div Payout % 33.12% 46.80% 58.20% 32.82% 19.01% 31.09% 33.06% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,808,087 3,907,631 4,610,082 3,618,983 3,618,018 3,618,504 3,618,345 36.97%
NOSH 968,014 620,534 620,109 516,997 516,859 516,929 516,906 51.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.53% 7.70% 7.71% 9.69% 9.81% 6.06% 7.01% -
ROE 2.48% 2.43% 1.93% 4.35% 7.51% 5.11% 6.97% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 333.72 521.22 521.12 648.07 665.23 709.21 805.37 -44.32%
EPS 14.86 15.31 14.32 30.46 52.60 35.80 48.80 -54.63%
DPS 4.92 7.16 8.34 10.00 10.00 11.13 16.13 -54.58%
NAPS 6.00 6.2972 7.4343 7.00 7.00 7.00 7.00 -9.74%
Adjusted Per Share Value based on latest NOSH - 516,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 520.71 521.34 520.89 540.06 554.21 590.93 671.03 -15.51%
EPS 23.19 15.31 14.32 25.38 43.82 29.83 40.66 -31.15%
DPS 7.68 7.17 8.33 8.33 8.33 9.27 13.44 -31.06%
NAPS 9.3619 6.2986 7.4309 5.8334 5.8318 5.8326 5.8323 36.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.59 5.25 6.18 6.14 5.70 5.50 5.45 -
P/RPS 1.68 1.01 1.19 0.95 0.86 0.78 0.68 82.45%
P/EPS 37.61 34.30 43.15 20.16 10.84 15.36 11.17 124.15%
EY 2.66 2.92 2.32 4.96 9.23 6.51 8.95 -55.36%
DY 0.88 1.36 1.35 1.63 1.75 2.02 2.96 -55.35%
P/NAPS 0.93 0.83 0.83 0.88 0.81 0.79 0.78 12.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 30/08/10 27/05/10 25/02/10 19/11/09 27/08/09 -
Price 5.14 5.40 5.15 5.83 5.60 5.68 5.40 -
P/RPS 1.54 1.04 0.99 0.90 0.84 0.80 0.67 73.90%
P/EPS 34.58 35.28 35.96 19.14 10.65 15.86 11.07 113.24%
EY 2.89 2.83 2.78 5.22 9.39 6.30 9.04 -53.14%
DY 0.96 1.33 1.62 1.72 1.79 1.96 2.99 -53.01%
P/NAPS 0.86 0.86 0.69 0.83 0.80 0.81 0.77 7.62%

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