[ORIENT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	3,165,576	3,579,100	5,516,652	4,109,400	4,030,300	4,414,694	3,894,992	-3.39%
YoY %	-11.55%	-35.12%	34.24%	1.96%	-8.71%	13.34%	-	-
Horiz. %	81.27%	91.89%	141.63%	105.50%	103.47%	113.34%	100.00%	-
PBT	237,990	507,072	652,964	453,116	384,656	337,764	288,896	-3.17%
YoY %	-53.07%	-22.34%	44.11%	17.80%	13.88%	16.92%	-	-
Horiz. %	82.38%	175.52%	226.02%	156.84%	133.15%	116.92%	100.00%	-
Tax	-52,042	-145,304	-151,164	-113,248	-100,638	-75,340	-112,548	-12.05%
YoY %	64.18%	3.88%	-33.48%	-12.53%	-33.58%	33.06%	-	-
Horiz. %	46.24%	129.10%	134.31%	100.62%	89.42%	66.94%	100.00%	-
NP	185,948	361,768	501,800	339,868	284,018	262,424	176,348	0.88%
YoY %	-48.60%	-27.91%	47.65%	19.66%	8.23%	48.81%	-	-
Horiz. %	105.44%	205.14%	284.55%	192.73%	161.06%	148.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,654	288,354	411,164	282,886	233,466	233,176	176,348	-4.51%
YoY %	-53.65%	-29.87%	45.35%	21.17%	0.12%	32.22%	-	-
Horiz. %	75.79%	163.51%	233.15%	160.41%	132.39%	132.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.87%	28.66%	23.15%	24.99%	26.16%	22.31%	38.96%	-
YoY %	-23.69%	23.80%	-7.36%	-4.47%	17.26%	-42.74%	-	-
Horiz. %	56.13%	73.56%	59.42%	64.14%	67.15%	57.26%	100.00%	-
Total Cost	2,979,628	3,217,332	5,014,852	3,769,532	3,746,282	4,152,270	3,718,644	-3.62%
YoY %	-7.39%	-35.84%	33.04%	0.62%	-9.78%	11.66%	-	-
Horiz. %	80.13%	86.52%	134.86%	101.37%	100.74%	111.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,612,924	3,789,906	3,626,503	3,168,043	2,879,913	2,749,150	2,458,011	11.05%
YoY %	21.72%	4.51%	14.47%	10.00%	4.76%	11.84%	-	-
Horiz. %	187.67%	154.19%	147.54%	128.89%	117.16%	111.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	4,612,924	3,789,906	3,626,503	3,168,043	2,879,913	2,749,150	2,458,011	11.05%
YoY %	21.72%	4.51%	14.47%	10.00%	4.76%	11.84%	-	-
Horiz. %	187.67%	154.19%	147.54%	128.89%	117.16%	111.84%	100.00%	-
NOSH	620,492	516,948	516,927	516,970	516,975	517,019	517,149	3.08%
YoY %	20.03%	0.00%	-0.01%	-0.00%	-0.01%	-0.03%	-	-
Horiz. %	119.98%	99.96%	99.96%	99.97%	99.97%	99.97%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	5.87%	10.11%	9.10%	8.27%	7.05%	5.94%	4.53%	-
YoY %	-41.94%	11.10%	10.04%	17.30%	18.69%	31.13%	-	-
Horiz. %	129.58%	223.18%	200.88%	182.56%	155.63%	131.13%	100.00%	-
ROE	2.90%	7.61%	11.34%	8.93%	8.11%	8.48%	7.17%	-
YoY %	-61.89%	-32.89%	26.99%	10.11%	-4.36%	18.27%	-	-
Horiz. %	40.45%	106.14%	158.16%	124.55%	113.11%	118.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	510.17	692.35	1,067.20	794.90	779.59	853.87	753.17	-6.28%
YoY %	-26.31%	-35.12%	34.26%	1.96%	-8.70%	13.37%	-	-
Horiz. %	67.74%	91.92%	141.69%	105.54%	103.51%	113.37%	100.00%	-
EPS	21.54	55.78	79.54	54.72	45.16	45.10	34.10	-7.36%
YoY %	-61.38%	-29.87%	45.36%	21.17%	0.13%	32.26%	-	-
Horiz. %	63.17%	163.58%	233.26%	160.47%	132.43%	132.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	7.4343	7.3313	7.0155	6.1281	5.5707	5.3173	4.753	7.73%
YoY %	1.40%	4.50%	14.48%	10.01%	4.77%	11.87%	-	-
Horiz. %	156.41%	154.25%	147.60%	128.93%	117.20%	111.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,018
RPS	510.25	576.91	889.22	662.39	649.64	711.60	627.83	-3.39%
YoY %	-11.55%	-35.12%	34.24%	1.96%	-8.71%	13.34%	-	-
Horiz. %	81.27%	91.89%	141.63%	105.50%	103.47%	113.34%	100.00%	-
EPS	21.54	46.48	66.27	45.60	37.63	37.59	28.43	-4.51%
YoY %	-53.66%	-29.86%	45.33%	21.18%	0.11%	32.22%	-	-
Horiz. %	75.77%	163.49%	233.10%	160.39%	132.36%	132.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	7.4355	6.1089	5.8455	5.1065	4.6421	4.4313	3.962	11.05%
YoY %	21.72%	4.51%	14.47%	10.00%	4.76%	11.85%	-	-
Horiz. %	187.67%	154.19%	147.54%	128.89%	117.17%	111.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.18	5.45	5.75	5.75	3.86	4.14	4.20	-
P/RPS	1.21	0.79	0.54	0.72	0.50	0.48	0.56	13.69%
YoY %	53.16%	46.30%	-25.00%	44.00%	4.17%	-14.29%	-	-
Horiz. %	216.07%	141.07%	96.43%	128.57%	89.29%	85.71%	100.00%	-
P/EPS	28.69	9.77	7.23	10.51	8.55	9.18	12.32	15.12%
YoY %	193.65%	35.13%	-31.21%	22.92%	-6.86%	-25.49%	-	-
Horiz. %	232.87%	79.30%	58.69%	85.31%	69.40%	74.51%	100.00%	-
EY	3.49	10.23	13.83	9.52	11.70	10.89	8.12	-13.12%
YoY %	-65.88%	-26.03%	45.27%	-18.63%	7.44%	34.11%	-	-
Horiz. %	42.98%	125.99%	170.32%	117.24%	144.09%	134.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.83	0.74	0.82	0.94	0.69	0.78	0.88	-0.96%
YoY %	12.16%	-9.76%	-12.77%	36.23%	-11.54%	-11.36%	-	-
Horiz. %	94.32%	84.09%	93.18%	106.82%	78.41%	88.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	27/08/09	28/08/08	28/08/07	28/08/06	29/08/05	26/08/04	-
Price	5.15	5.40	5.50	6.20	4.02	4.10	4.00	-
P/RPS	1.01	0.78	0.52	0.78	0.52	0.48	0.53	11.34%
YoY %	29.49%	50.00%	-33.33%	50.00%	8.33%	-9.43%	-	-
Horiz. %	190.57%	147.17%	98.11%	147.17%	98.11%	90.57%	100.00%	-
P/EPS	23.91	9.68	6.91	11.33	8.90	9.09	11.73	12.59%
YoY %	147.00%	40.09%	-39.01%	27.30%	-2.09%	-22.51%	-	-
Horiz. %	203.84%	82.52%	58.91%	96.59%	75.87%	77.49%	100.00%	-
EY	4.18	10.33	14.46	8.83	11.23	11.00	8.53	-11.20%
YoY %	-59.54%	-28.56%	63.76%	-21.37%	2.09%	28.96%	-	-
Horiz. %	49.00%	121.10%	169.52%	103.52%	131.65%	128.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.74	0.78	1.01	0.72	0.77	0.84	-3.22%
YoY %	-6.76%	-5.13%	-22.77%	40.28%	-6.49%	-8.33%	-	-
Horiz. %	82.14%	88.10%	92.86%	120.24%	85.71%	91.67%	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