[ORIENT] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 54.65%
YoY- 36.49%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,452,496 5,406,757 4,335,220 4,012,352 4,317,856 4,097,532 2,938,472 2.72%
PBT 454,658 668,950 514,789 442,868 330,133 342,028 198,473 14.80%
Tax -121,444 -149,490 -122,210 -81,808 -65,605 -108,850 -67,110 10.38%
NP 333,214 519,460 392,578 361,060 264,528 233,177 131,362 16.76%
-
NP to SH 261,366 432,800 328,065 361,060 264,528 233,177 131,362 12.13%
-
Tax Rate 26.71% 22.35% 23.74% 18.47% 19.87% 31.82% 33.81% -
Total Cost 3,119,281 4,887,297 3,942,641 3,651,292 4,053,328 3,864,354 2,807,109 1.77%
-
Net Worth 3,861,775 3,683,400 3,278,723 3,463,350 2,766,199 2,616,110 2,337,649 8.71%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 34,462 68,928 68,935 77,848 68,921 68,926 68,920 -10.89%
Div Payout % 13.19% 15.93% 21.01% 21.56% 26.05% 29.56% 52.47% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 3,861,775 3,683,400 3,278,723 3,463,350 2,766,199 2,616,110 2,337,649 8.71%
NOSH 516,943 516,961 517,018 583,861 516,911 516,946 516,904 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.65% 9.61% 9.06% 9.00% 6.13% 5.69% 4.47% -
ROE 6.77% 11.75% 10.01% 10.43% 9.56% 8.91% 5.62% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 667.87 1,045.87 838.50 687.21 835.32 792.64 568.47 2.71%
EPS 50.56 83.72 63.45 61.84 46.84 45.11 25.41 12.13%
DPS 6.67 13.33 13.33 13.33 13.33 13.33 13.33 -10.88%
NAPS 7.4704 7.1251 6.3416 5.9318 5.3514 5.0607 4.5224 8.71%
Adjusted Per Share Value based on latest NOSH - 541,117
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 556.50 871.51 698.79 646.74 695.99 660.47 473.65 2.72%
EPS 42.13 69.76 52.88 58.20 42.64 37.59 21.17 12.14%
DPS 5.56 11.11 11.11 12.55 11.11 11.11 11.11 -10.88%
NAPS 6.2247 5.9372 5.2849 5.5825 4.4588 4.2169 3.768 8.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.50 5.40 6.90 3.92 4.16 4.14 4.48 -
P/RPS 0.82 0.52 0.82 0.57 0.50 0.52 0.79 0.62%
P/EPS 10.88 6.45 10.87 6.34 8.13 9.18 17.63 -7.72%
EY 9.19 15.50 9.20 15.78 12.30 10.90 5.67 8.37%
DY 1.21 2.47 1.93 3.40 3.21 3.22 2.98 -13.93%
P/NAPS 0.74 0.76 1.09 0.66 0.78 0.82 0.99 -4.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 27/11/08 28/11/07 29/11/06 28/11/05 25/11/04 19/11/03 -
Price 5.68 4.70 6.60 4.52 4.08 4.16 4.42 -
P/RPS 0.85 0.45 0.79 0.66 0.49 0.52 0.78 1.44%
P/EPS 11.23 5.61 10.40 7.31 7.97 9.22 17.39 -7.02%
EY 8.90 17.81 9.61 13.68 12.54 10.84 5.75 7.54%
DY 1.17 2.84 2.02 2.95 3.27 3.21 3.02 -14.60%
P/NAPS 0.76 0.66 1.04 0.76 0.76 0.82 0.98 -4.14%

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