[ORIENT] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -15.46%
YoY- 30.33%
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,438,307 5,131,793 4,510,896 3,959,654 4,207,457 4,111,743 3,133,713 1.55%
PBT 431,102 477,509 510,066 435,316 332,805 357,818 230,786 10.96%
Tax -93,904 -115,477 -120,430 -101,234 -62,217 -113,389 -68,710 5.33%
NP 337,198 362,032 389,636 334,082 270,588 244,429 162,076 12.97%
-
NP to SH 380,202 313,657 323,925 305,251 234,209 244,429 162,076 15.25%
-
Tax Rate 21.78% 24.18% 23.61% 23.26% 18.69% 31.69% 29.77% -
Total Cost 3,101,109 4,769,761 4,121,260 3,625,572 3,936,869 3,867,314 2,971,637 0.71%
-
Net Worth 3,265,079 3,581,134 3,326,975 3,070,498 2,822,754 2,973,612 2,400,365 5.25%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 51,692 82,720 118,898 118,901 104,680 105,995 103,408 -10.90%
Div Payout % 13.60% 26.37% 36.71% 38.95% 44.70% 43.36% 63.80% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,265,079 3,581,134 3,326,975 3,070,498 2,822,754 2,973,612 2,400,365 5.25%
NOSH 516,920 517,004 516,948 516,962 516,940 517,051 517,041 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.81% 7.05% 8.64% 8.44% 6.43% 5.94% 5.17% -
ROE 11.64% 8.76% 9.74% 9.94% 8.30% 8.22% 6.75% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 665.15 992.60 872.60 765.95 813.92 795.23 606.09 1.56%
EPS 43.63 60.67 62.65 59.05 45.30 47.28 31.35 5.65%
DPS 10.00 16.00 23.00 23.00 20.25 20.50 20.00 -10.90%
NAPS 6.3164 6.9267 6.4358 5.9395 5.4605 5.7511 4.6425 5.26%
Adjusted Per Share Value based on latest NOSH - 517,022
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 554.21 827.18 727.10 638.25 678.19 662.76 505.12 1.55%
EPS 61.28 50.56 52.21 49.20 37.75 39.40 26.12 15.25%
DPS 8.33 13.33 19.16 19.17 16.87 17.09 16.67 -10.90%
NAPS 5.2629 5.7724 5.3627 4.9493 4.5499 4.7931 3.8691 5.25%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.70 4.94 6.60 4.46 4.08 4.14 4.60 -
P/RPS 0.86 0.50 0.76 0.58 0.50 0.52 0.76 2.07%
P/EPS 7.75 8.14 10.53 7.55 9.01 8.76 14.67 -10.08%
EY 12.90 12.28 9.49 13.24 11.10 11.42 6.81 11.22%
DY 1.75 3.24 3.48 5.16 4.96 4.95 4.35 -14.06%
P/NAPS 0.90 0.71 1.03 0.75 0.75 0.72 0.99 -1.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 27/02/08 14/03/07 27/02/06 28/02/05 26/02/04 -
Price 5.60 4.78 6.00 4.66 4.14 4.30 4.58 -
P/RPS 0.84 0.48 0.69 0.61 0.51 0.54 0.76 1.68%
P/EPS 7.61 7.88 9.58 7.89 9.14 9.10 14.61 -10.29%
EY 13.13 12.69 10.44 12.67 10.94 10.99 6.84 11.47%
DY 1.79 3.35 3.83 4.94 4.89 4.77 4.37 -13.81%
P/NAPS 0.89 0.69 0.93 0.78 0.76 0.75 0.99 -1.75%

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