[ORIENT] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	4,335,220	4,012,352	4,317,856	4,097,532	2,938,472	2,931,032	2,644,089	8.58%
YoY %	8.05%	-7.08%	5.38%	39.44%	0.25%	10.85%	-	-
Horiz. %	163.96%	151.75%	163.30%	154.97%	111.13%	110.85%	100.00%	-
PBT	514,789	442,868	330,133	342,028	198,473	240,801	180,378	19.08%
YoY %	16.24%	34.15%	-3.48%	72.33%	-17.58%	33.50%	-	-
Horiz. %	285.39%	245.52%	183.02%	189.62%	110.03%	133.50%	100.00%	-
Tax	-122,210	-81,808	-65,605	-108,850	-67,110	-94,941	-80,254	7.25%
YoY %	-49.39%	-24.70%	39.73%	-62.20%	29.31%	-18.30%	-	-
Horiz. %	152.28%	101.94%	81.75%	135.63%	83.62%	118.30%	100.00%	-
NP	392,578	361,060	264,528	233,177	131,362	145,860	100,124	25.56%
YoY %	8.73%	36.49%	13.45%	77.51%	-9.94%	45.68%	-	-
Horiz. %	392.09%	360.61%	264.20%	232.89%	131.20%	145.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	328,065	361,060	264,528	233,177	131,362	145,860	100,124	21.86%
YoY %	-9.14%	36.49%	13.45%	77.51%	-9.94%	45.68%	-	-
Horiz. %	327.66%	360.61%	264.20%	232.89%	131.20%	145.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.74%	18.47%	19.87%	31.82%	33.81%	39.43%	44.49%	-
YoY %	28.53%	-7.05%	-37.55%	-5.89%	-14.25%	-11.37%	-	-
Horiz. %	53.36%	41.51%	44.66%	71.52%	75.99%	88.63%	100.00%	-
Total Cost	3,942,641	3,651,292	4,053,328	3,864,354	2,807,109	2,785,172	2,543,965	7.57%
YoY %	7.98%	-9.92%	4.89%	37.66%	0.79%	9.48%	-	-
Horiz. %	154.98%	143.53%	159.33%	151.90%	110.34%	109.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,278,723	3,463,350	2,766,199	2,616,110	2,337,649	2,243,734	2,283,820	6.20%
YoY %	-5.33%	25.20%	5.74%	11.91%	4.19%	-1.76%	-	-
Horiz. %	143.56%	151.65%	121.12%	114.55%	102.36%	98.24%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	68,935	77,848	68,921	68,926	68,920	86,164	86,194	-3.65%
YoY %	-11.45%	12.95%	-0.01%	0.01%	-20.01%	-0.03%	-	-
Horiz. %	79.98%	90.32%	79.96%	79.97%	79.96%	99.97%	100.00%	-
Div Payout %	21.01%	21.56%	26.05%	29.56%	52.47%	59.07%	86.09%	-
YoY %	-2.55%	-17.24%	-11.87%	-43.66%	-11.17%	-31.39%	-	-
Horiz. %	24.40%	25.04%	30.26%	34.34%	60.95%	68.61%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	3,278,723	3,463,350	2,766,199	2,616,110	2,337,649	2,243,734	2,283,820	6.20%
YoY %	-5.33%	25.20%	5.74%	11.91%	4.19%	-1.76%	-	-
Horiz. %	143.56%	151.65%	121.12%	114.55%	102.36%	98.24%	100.00%	-
NOSH	517,018	583,861	516,911	516,946	516,904	516,989	517,169	-0.00%
YoY %	-11.45%	12.95%	-0.01%	0.01%	-0.02%	-0.03%	-	-
Horiz. %	99.97%	112.90%	99.95%	99.96%	99.95%	99.97%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	9.06%	9.00%	6.13%	5.69%	4.47%	4.98%	3.79%	-
YoY %	0.67%	46.82%	7.73%	27.29%	-10.24%	31.40%	-	-
Horiz. %	239.05%	237.47%	161.74%	150.13%	117.94%	131.40%	100.00%	-
ROE	10.01%	10.43%	9.56%	8.91%	5.62%	6.50%	4.38%	-
YoY %	-4.03%	9.10%	7.30%	58.54%	-13.54%	48.40%	-	-
Horiz. %	228.54%	238.13%	218.26%	203.42%	128.31%	148.40%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	838.50	687.21	835.32	792.64	568.47	566.94	511.26	8.59%
YoY %	22.02%	-17.73%	5.38%	39.43%	0.27%	10.89%	-	-
Horiz. %	164.01%	134.41%	163.38%	155.04%	111.19%	110.89%	100.00%	-
EPS	63.45	61.84	46.84	45.11	25.41	28.21	19.36	21.86%
YoY %	2.60%	32.02%	3.84%	77.53%	-9.93%	45.71%	-	-
Horiz. %	327.74%	319.42%	241.94%	233.01%	131.25%	145.71%	100.00%	-
DPS	13.33	13.33	13.33	13.33	13.33	16.67	16.67	-3.65%
YoY %	0.00%	0.00%	0.00%	0.00%	-20.04%	0.00%	-	-
Horiz. %	79.96%	79.96%	79.96%	79.96%	79.96%	100.00%	100.00%	-
NAPS	6.3416	5.9318	5.3514	5.0607	4.5224	4.34	4.416	6.21%
YoY %	6.91%	10.85%	5.74%	11.90%	4.20%	-1.72%	-	-
Horiz. %	143.61%	134.33%	121.18%	114.60%	102.41%	98.28%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 517,048
RPS	698.79	646.74	695.99	660.47	473.65	472.45	426.20	8.58%
YoY %	8.05%	-7.08%	5.38%	39.44%	0.25%	10.85%	-	-
Horiz. %	163.96%	151.75%	163.30%	154.97%	111.13%	110.85%	100.00%	-
EPS	52.88	58.20	42.64	37.59	21.17	23.51	16.14	21.85%
YoY %	-9.14%	36.49%	13.43%	77.56%	-9.95%	45.66%	-	-
Horiz. %	327.63%	360.59%	264.19%	232.90%	131.16%	145.66%	100.00%	-
DPS	11.11	12.55	11.11	11.11	11.11	13.89	13.89	-3.65%
YoY %	-11.47%	12.96%	0.00%	0.00%	-20.01%	0.00%	-	-
Horiz. %	79.99%	90.35%	79.99%	79.99%	79.99%	100.00%	100.00%	-
NAPS	5.2849	5.5825	4.4588	4.2169	3.768	3.6166	3.6812	6.20%
YoY %	-5.33%	25.20%	5.74%	11.91%	4.19%	-1.75%	-	-
Horiz. %	143.56%	151.65%	121.12%	114.55%	102.36%	98.25%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	6.90	3.92	4.16	4.14	4.48	3.44	3.02	-
P/RPS	0.82	0.57	0.50	0.52	0.79	0.61	0.59	5.63%
YoY %	43.86%	14.00%	-3.85%	-34.18%	29.51%	3.39%	-	-
Horiz. %	138.98%	96.61%	84.75%	88.14%	133.90%	103.39%	100.00%	-
P/EPS	10.87	6.34	8.13	9.18	17.63	12.19	15.60	-5.84%
YoY %	71.45%	-22.02%	-11.44%	-47.93%	44.63%	-21.86%	-	-
Horiz. %	69.68%	40.64%	52.12%	58.85%	113.01%	78.14%	100.00%	-
EY	9.20	15.78	12.30	10.90	5.67	8.20	6.41	6.20%
YoY %	-41.70%	28.29%	12.84%	92.24%	-30.85%	27.93%	-	-
Horiz. %	143.53%	246.18%	191.89%	170.05%	88.46%	127.93%	100.00%	-
DY	1.93	3.40	3.21	3.22	2.98	4.84	5.52	-16.05%
YoY %	-43.24%	5.92%	-0.31%	8.05%	-38.43%	-12.32%	-	-
Horiz. %	34.96%	61.59%	58.15%	58.33%	53.99%	87.68%	100.00%	-
P/NAPS	1.09	0.66	0.78	0.82	0.99	0.79	0.68	8.17%
YoY %	65.15%	-15.38%	-4.88%	-17.17%	25.32%	16.18%	-	-
Horiz. %	160.29%	97.06%	114.71%	120.59%	145.59%	116.18%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	29/11/06	28/11/05	25/11/04	19/11/03	21/11/02	30/11/01	-
Price	6.60	4.52	4.08	4.16	4.42	3.36	3.10	-
P/RPS	0.79	0.66	0.49	0.52	0.78	0.59	0.61	4.40%
YoY %	19.70%	34.69%	-5.77%	-33.33%	32.20%	-3.28%	-	-
Horiz. %	129.51%	108.20%	80.33%	85.25%	127.87%	96.72%	100.00%	-
P/EPS	10.40	7.31	7.97	9.22	17.39	11.91	16.01	-6.93%
YoY %	42.27%	-8.28%	-13.56%	-46.98%	46.01%	-25.61%	-	-
Horiz. %	64.96%	45.66%	49.78%	57.59%	108.62%	74.39%	100.00%	-
EY	9.61	13.68	12.54	10.84	5.75	8.40	6.25	7.43%
YoY %	-29.75%	9.09%	15.68%	88.52%	-31.55%	34.40%	-	-
Horiz. %	153.76%	218.88%	200.64%	173.44%	92.00%	134.40%	100.00%	-
DY	2.02	2.95	3.27	3.21	3.02	4.96	5.38	-15.05%
YoY %	-31.53%	-9.79%	1.87%	6.29%	-39.11%	-7.81%	-	-
Horiz. %	37.55%	54.83%	60.78%	59.67%	56.13%	92.19%	100.00%	-
P/NAPS	1.04	0.76	0.76	0.82	0.98	0.77	0.70	6.81%
YoY %	36.84%	0.00%	-7.32%	-16.33%	27.27%	10.00%	-	-
Horiz. %	148.57%	108.57%	108.57%	117.14%	140.00%	110.00%	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