[ORIENT] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.26%
YoY- 6.12%
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,230,455 3,438,307 5,131,793 4,510,896 3,959,654 4,207,457 4,111,743 -3.93%
PBT 384,412 431,102 477,509 510,066 435,316 332,805 357,818 1.20%
Tax -76,467 -93,904 -115,477 -120,430 -101,234 -62,217 -113,389 -6.35%
NP 307,945 337,198 362,032 389,636 334,082 270,588 244,429 3.92%
-
NP to SH 249,590 380,202 313,657 323,925 305,251 234,209 244,429 0.34%
-
Tax Rate 19.89% 21.78% 24.18% 23.61% 23.26% 18.69% 31.69% -
Total Cost 2,922,510 3,101,109 4,769,761 4,121,260 3,625,572 3,936,869 3,867,314 -4.55%
-
Net Worth 3,341,030 3,265,079 3,581,134 3,326,975 3,070,498 2,822,754 2,973,612 1.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 45,218 51,692 82,720 118,898 118,901 104,680 105,995 -13.23%
Div Payout % 18.12% 13.60% 26.37% 36.71% 38.95% 44.70% 43.36% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,341,030 3,265,079 3,581,134 3,326,975 3,070,498 2,822,754 2,973,612 1.95%
NOSH 502,433 516,920 517,004 516,948 516,962 516,940 517,051 -0.47%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.53% 9.81% 7.05% 8.64% 8.44% 6.43% 5.94% -
ROE 7.47% 11.64% 8.76% 9.74% 9.94% 8.30% 8.22% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 642.96 665.15 992.60 872.60 765.95 813.92 795.23 -3.47%
EPS 40.23 43.63 60.67 62.65 59.05 45.30 47.28 -2.65%
DPS 9.00 10.00 16.00 23.00 23.00 20.25 20.50 -12.81%
NAPS 6.6497 6.3164 6.9267 6.4358 5.9395 5.4605 5.7511 2.44%
Adjusted Per Share Value based on latest NOSH - 517,083
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 520.71 554.21 827.18 727.10 638.25 678.19 662.76 -3.93%
EPS 40.23 61.28 50.56 52.21 49.20 37.75 39.40 0.34%
DPS 7.29 8.33 13.33 19.16 19.17 16.87 17.09 -13.23%
NAPS 5.3853 5.2629 5.7724 5.3627 4.9493 4.5499 4.7931 1.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.59 5.70 4.94 6.60 4.46 4.08 4.14 -
P/RPS 0.87 0.86 0.50 0.76 0.58 0.50 0.52 8.95%
P/EPS 11.25 7.75 8.14 10.53 7.55 9.01 8.76 4.25%
EY 8.89 12.90 12.28 9.49 13.24 11.10 11.42 -4.08%
DY 1.61 1.75 3.24 3.48 5.16 4.96 4.95 -17.06%
P/NAPS 0.84 0.90 0.71 1.03 0.75 0.75 0.72 2.60%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 24/02/09 27/02/08 14/03/07 27/02/06 28/02/05 -
Price 5.14 5.60 4.78 6.00 4.66 4.14 4.30 -
P/RPS 0.80 0.84 0.48 0.69 0.61 0.51 0.54 6.76%
P/EPS 10.35 7.61 7.88 9.58 7.89 9.14 9.10 2.16%
EY 9.66 13.13 12.69 10.44 12.67 10.94 10.99 -2.12%
DY 1.75 1.79 3.35 3.83 4.94 4.89 4.77 -15.38%
P/NAPS 0.77 0.89 0.69 0.93 0.78 0.76 0.75 0.43%

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