[ORIENT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Annualized Quarter Result
Revenue	4,012,352	4,317,856	4,097,532	2,938,472	2,931,032	2,644,089	2,746,249	6.51%
YoY %	-7.08%	5.38%	39.44%	0.25%	10.85%	-3.72%	-	-
Horiz. %	146.10%	157.23%	149.20%	107.00%	106.73%	96.28%	100.00%	-
PBT	442,868	330,133	342,028	198,473	240,801	180,378	255,490	9.59%
YoY %	34.15%	-3.48%	72.33%	-17.58%	33.50%	-29.40%	-	-
Horiz. %	173.34%	129.22%	133.87%	77.68%	94.25%	70.60%	100.00%	-
Tax	-81,808	-65,605	-108,850	-67,110	-94,941	-80,254	-93,288	-2.16%
YoY %	-24.70%	39.73%	-62.20%	29.31%	-18.30%	13.97%	-	-
Horiz. %	87.69%	70.33%	116.68%	71.94%	101.77%	86.03%	100.00%	-
NP	361,060	264,528	233,177	131,362	145,860	100,124	162,202	14.25%
YoY %	36.49%	13.45%	77.51%	-9.94%	45.68%	-38.27%	-	-
Horiz. %	222.60%	163.09%	143.76%	80.99%	89.92%	61.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,060	264,528	233,177	131,362	145,860	100,124	162,202	14.25%
YoY %	36.49%	13.45%	77.51%	-9.94%	45.68%	-38.27%	-	-
Horiz. %	222.60%	163.09%	143.76%	80.99%	89.92%	61.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.47%	19.87%	31.82%	33.81%	39.43%	44.49%	36.51%	-
YoY %	-7.05%	-37.55%	-5.89%	-14.25%	-11.37%	21.86%	-	-
Horiz. %	50.59%	54.42%	87.15%	92.60%	108.00%	121.86%	100.00%	-
Total Cost	3,651,292	4,053,328	3,864,354	2,807,109	2,785,172	2,543,965	2,584,046	5.92%
YoY %	-9.92%	4.89%	37.66%	0.79%	9.48%	-1.55%	-	-
Horiz. %	141.30%	156.86%	149.55%	108.63%	107.78%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,463,350	2,766,199	2,616,110	2,337,649	2,243,734	2,283,820	2,353,759	6.64%
YoY %	25.20%	5.74%	11.91%	4.19%	-1.76%	-2.97%	-	-
Horiz. %	147.14%	117.52%	111.15%	99.32%	95.33%	97.03%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	77,848	68,921	68,926	68,920	86,164	86,194	-	-
YoY %	12.95%	-0.01%	0.01%	-20.01%	-0.03%	0.00%	-	-
Horiz. %	90.32%	79.96%	79.97%	79.96%	99.97%	100.00%	-	-
Div Payout %	21.56%	26.05%	29.56%	52.47%	59.07%	86.09%	-	-
YoY %	-17.24%	-11.87%	-43.66%	-11.17%	-31.39%	0.00%	-	-
Horiz. %	25.04%	30.26%	34.34%	60.95%	68.61%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	3,463,350	2,766,199	2,616,110	2,337,649	2,243,734	2,283,820	2,353,759	6.64%
YoY %	25.20%	5.74%	11.91%	4.19%	-1.76%	-2.97%	-	-
Horiz. %	147.14%	117.52%	111.15%	99.32%	95.33%	97.03%	100.00%	-
NOSH	583,861	516,911	516,946	516,904	516,989	517,169	323,198	10.35%
YoY %	12.95%	-0.01%	0.01%	-0.02%	-0.03%	60.02%	-	-
Horiz. %	180.65%	159.94%	159.95%	159.93%	159.96%	160.02%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	9.00%	6.13%	5.69%	4.47%	4.98%	3.79%	5.91%	-
YoY %	46.82%	7.73%	27.29%	-10.24%	31.40%	-35.87%	-	-
Horiz. %	152.28%	103.72%	96.28%	75.63%	84.26%	64.13%	100.00%	-
ROE	10.43%	9.56%	8.91%	5.62%	6.50%	4.38%	6.89%	-
YoY %	9.10%	7.30%	58.54%	-13.54%	48.40%	-36.43%	-	-
Horiz. %	151.38%	138.75%	129.32%	81.57%	94.34%	63.57%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	687.21	835.32	792.64	568.47	566.94	511.26	849.71	-3.47%
YoY %	-17.73%	5.38%	39.43%	0.27%	10.89%	-39.83%	-	-
Horiz. %	80.88%	98.31%	93.28%	66.90%	66.72%	60.17%	100.00%	-
EPS	61.84	46.84	45.11	25.41	28.21	19.36	50.19	3.53%
YoY %	32.02%	3.84%	77.53%	-9.93%	45.71%	-61.43%	-	-
Horiz. %	123.21%	93.33%	89.88%	50.63%	56.21%	38.57%	100.00%	-
DPS	13.33	13.33	13.33	13.33	16.67	16.67	0.00	-
YoY %	0.00%	0.00%	0.00%	-20.04%	0.00%	0.00%	-	-
Horiz. %	79.96%	79.96%	79.96%	79.96%	100.00%	100.00%	-	-
NAPS	5.9318	5.3514	5.0607	4.5224	4.34	4.416	7.2827	-3.36%
YoY %	10.85%	5.74%	11.90%	4.20%	-1.72%	-39.36%	-	-
Horiz. %	81.45%	73.48%	69.49%	62.10%	59.59%	60.64%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 516,681
RPS	646.74	695.99	660.47	473.65	472.45	426.20	442.66	6.51%
YoY %	-7.08%	5.38%	39.44%	0.25%	10.85%	-3.72%	-	-
Horiz. %	146.10%	157.23%	149.20%	107.00%	106.73%	96.28%	100.00%	-
EPS	58.20	42.64	37.59	21.17	23.51	16.14	26.15	14.25%
YoY %	36.49%	13.43%	77.56%	-9.95%	45.66%	-38.28%	-	-
Horiz. %	222.56%	163.06%	143.75%	80.96%	89.90%	61.72%	100.00%	-
DPS	12.55	11.11	11.11	11.11	13.89	13.89	0.00	-
YoY %	12.96%	0.00%	0.00%	-20.01%	0.00%	0.00%	-	-
Horiz. %	90.35%	79.99%	79.99%	79.99%	100.00%	100.00%	-	-
NAPS	5.5825	4.4588	4.2169	3.768	3.6166	3.6812	3.794	6.64%
YoY %	25.20%	5.74%	11.91%	4.19%	-1.75%	-2.97%	-	-
Horiz. %	147.14%	117.52%	111.15%	99.31%	95.32%	97.03%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	3.92	4.16	4.14	4.48	3.44	3.02	7.70	-
P/RPS	0.57	0.50	0.52	0.79	0.61	0.59	0.91	-7.49%
YoY %	14.00%	-3.85%	-34.18%	29.51%	3.39%	-35.16%	-	-
Horiz. %	62.64%	54.95%	57.14%	86.81%	67.03%	64.84%	100.00%	-
P/EPS	6.34	8.13	9.18	17.63	12.19	15.60	15.34	-13.68%
YoY %	-22.02%	-11.44%	-47.93%	44.63%	-21.86%	1.69%	-	-
Horiz. %	41.33%	53.00%	59.84%	114.93%	79.47%	101.69%	100.00%	-
EY	15.78	12.30	10.90	5.67	8.20	6.41	6.52	15.86%
YoY %	28.29%	12.84%	92.24%	-30.85%	27.93%	-1.69%	-	-
Horiz. %	242.02%	188.65%	167.18%	86.96%	125.77%	98.31%	100.00%	-
DY	3.40	3.21	3.22	2.98	4.84	5.52	0.00	-
YoY %	5.92%	-0.31%	8.05%	-38.43%	-12.32%	0.00%	-	-
Horiz. %	61.59%	58.15%	58.33%	53.99%	87.68%	100.00%	-	-
P/NAPS	0.66	0.78	0.82	0.99	0.79	0.68	1.06	-7.58%
YoY %	-15.38%	-4.88%	-17.17%	25.32%	16.18%	-35.85%	-	-
Horiz. %	62.26%	73.58%	77.36%	93.40%	74.53%	64.15%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	28/11/05	25/11/04	19/11/03	21/11/02	30/11/01	28/11/00	-
Price	4.52	4.08	4.16	4.42	3.36	3.10	4.16	-
P/RPS	0.66	0.49	0.52	0.78	0.59	0.61	0.49	5.08%
YoY %	34.69%	-5.77%	-33.33%	32.20%	-3.28%	24.49%	-	-
Horiz. %	134.69%	100.00%	106.12%	159.18%	120.41%	124.49%	100.00%	-
P/EPS	7.31	7.97	9.22	17.39	11.91	16.01	8.29	-2.07%
YoY %	-8.28%	-13.56%	-46.98%	46.01%	-25.61%	93.12%	-	-
Horiz. %	88.18%	96.14%	111.22%	209.77%	143.67%	193.12%	100.00%	-
EY	13.68	12.54	10.84	5.75	8.40	6.25	12.06	2.12%
YoY %	9.09%	15.68%	88.52%	-31.55%	34.40%	-48.18%	-	-
Horiz. %	113.43%	103.98%	89.88%	47.68%	69.65%	51.82%	100.00%	-
DY	2.95	3.27	3.21	3.02	4.96	5.38	0.00	-
YoY %	-9.79%	1.87%	6.29%	-39.11%	-7.81%	0.00%	-	-
Horiz. %	54.83%	60.78%	59.67%	56.13%	92.19%	100.00%	-	-
P/NAPS	0.76	0.76	0.82	0.98	0.77	0.70	0.57	4.90%
YoY %	0.00%	-7.32%	-16.33%	27.27%	10.00%	22.81%	-	-
Horiz. %	133.33%	133.33%	143.86%	171.93%	135.09%	122.81%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 June 2024

MQ Trader

MQ Trading Signals

2024-06-18 16:30:00

EMA 5

10 Mins

SELL

2024-06-18 16:20:00

EMA 5

10 Mins

BUY

2024-06-18 16:00:00

EMA 5

10 Mins

SELL

2024-06-18 15:40:00

EMA 5

5 Mins

SELL

2024-06-18 15:15:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

LBS

LBS BINA GROUP BHD

883

JCY

JCY INTERNATIONAL BERHAD

639

PTRANS

PERAK TRANSIT BERHAD

536

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

HLIND

HONG LEONG INDUSTRIES BHD

486

YTLPOWR

YTL POWER INTERNATIONAL BHD

468

TOPGLOV

TOP GLOVE CORPORATION BHD

349

GENTING

GENTING BHD

345

GENM

GENTING MALAYSIA BERHAD

322

Daily Stocks

HSI-CXF

0.13

-0.035

323,720,400

HSI-HUZ

0.25

-0.015

228,314,500

DFX

0.185

-0.015

183,814,500

ATAIMS

0.515

+0.17

160,490,600

INIX-OR

0.02

0.00

141,839,900

TECHBND-WA

0.175

+0.08

127,049,700

JCY

0.83

-0.065

83,651,700

TOPGLOV

1.17

0.00

82,093,200

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.07

+0.005

73,669,700

More active Stocks

MERCURY

1.16

+0.30

586,100

6.81

+0.29

22,679,500

NDX-CE

0.465

+0.25

100

PETGAS

17.90

+0.24

94,100

NDX-CF

0.57

+0.235

8,800

KESM

7.62

+0.21

109,200

FRONTKN

4.67

+0.19

9,365,300

ATAIMS

0.515

+0.17

160,490,600

NOTION

1.96

+0.15

34,606,300

AEONCR

7.70

+0.15

713,800

More gainer Stocks

PIE

6.75

-0.33

1,666,300

KLK

20.22

-0.28

2,633,600

CHINHIN

3.34

-0.24

1,766,000

YTLPOWR

5.07

-0.21

33,567,700

UTDPLT

23.80

-0.20

273,200

NESTLE

124.00

-0.20

73,600

DLADY

37.60

-0.20

33,400

ORIENT

6.97

-0.18

1,220,900

YTL

3.50

-0.16

22,337,200

PETRONM

4.71

-0.15

361,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More