[ORIENT] YoY Cumulative 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
Cumulative Result
Revenue	3,009,264	3,238,392	3,073,149	2,203,854	2,198,274	1,983,067	2,059,687	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	332,151	247,600	256,521	148,855	180,601	135,284	191,618	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	-61,356	-49,204	-81,638	-50,333	-71,206	-60,191	-69,966	-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	270,795	198,396	174,883	98,522	109,395	75,093	121,652	14.25%
YoY %	36.49%	13.44%	77.51%	-9.94%	45.68%	-38.27%	-	-
Horiz. %	222.60%	163.08%	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	270,795	198,396	174,883	98,522	109,395	75,093	121,652	14.25%
YoY %	36.49%	13.44%	77.51%	-9.94%	45.68%	-38.27%	-	-
Horiz. %	222.60%	163.08%	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%	31.83%	33.81%	39.43%	44.49%	36.51%	-
YoY %	-7.05%	-37.57%	-5.86%	-14.25%	-11.37%	21.86%	-	-
Horiz. %	50.59%	54.42%	87.18%	92.60%	108.00%	121.86%	100.00%	-
Total Cost	2,738,469	3,039,996	2,898,266	2,105,332	2,088,879	1,907,974	1,938,035	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	3,463,349	2,766,199	2,616,110	2,337,648	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	58,386	51,691	51,694	51,690	64,623	64,646	-	-
YoY %	12.95%	-0.01%	0.01%	-20.01%	-0.04%	0.00%	-	-
Horiz. %	90.32%	79.96%	79.96%	79.96%	99.96%	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	3,463,349	2,766,199	2,616,110	2,337,648	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	7.82%	7.17%	6.68%	4.21%	4.88%	3.29%	5.17%	-
YoY %	9.07%	7.34%	58.67%	-13.73%	48.33%	-36.36%	-	-
Horiz. %	151.26%	138.68%	129.21%	81.43%	94.39%	63.64%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	515.41	626.49	594.48	426.36	425.21	383.45	637.28	-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	46.38	35.13	33.83	19.06	21.16	14.52	37.64	3.53%
YoY %	32.02%	3.84%	77.49%	-9.92%	45.73%	-61.42%	-	-
Horiz. %	123.22%	93.33%	89.88%	50.64%	56.22%	38.58%	100.00%	-
DPS	10.00	10.00	10.00	10.00	12.50	12.50	0.00	-
YoY %	0.00%	0.00%	0.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	80.00%	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	485.06	521.99	495.36	355.24	354.34	319.65	332.00	6.51%
YoY %	-7.07%	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	43.65	31.98	28.19	15.88	17.63	12.10	19.61	14.25%
YoY %	36.49%	13.44%	77.52%	-9.93%	45.70%	-38.30%	-	-
Horiz. %	222.59%	163.08%	143.75%	80.98%	89.90%	61.70%	100.00%	-
DPS	9.41	8.33	8.33	8.33	10.42	10.42	0.00	-
YoY %	12.97%	0.00%	0.00%	-20.06%	0.00%	0.00%	-	-
Horiz. %	90.31%	79.94%	79.94%	79.94%	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	0.76	0.66	0.70	1.05	0.81	0.79	1.21	-7.45%
YoY %	15.15%	-5.71%	-33.33%	29.63%	2.53%	-34.71%	-	-
Horiz. %	62.81%	54.55%	57.85%	86.78%	66.94%	65.29%	100.00%	-
P/EPS	8.45	10.84	12.24	23.50	16.26	20.80	20.46	-13.69%
YoY %	-22.05%	-11.44%	-47.91%	44.53%	-21.83%	1.66%	-	-
Horiz. %	41.30%	52.98%	59.82%	114.86%	79.47%	101.66%	100.00%	-
EY	11.83	9.23	8.17	4.25	6.15	4.81	4.89	15.85%
YoY %	28.17%	12.97%	92.24%	-30.89%	27.86%	-1.64%	-	-
Horiz. %	241.92%	188.75%	167.08%	86.91%	125.77%	98.36%	100.00%	-
DY	2.55	2.40	2.42	2.23	3.63	4.14	0.00	-
YoY %	6.25%	-0.83%	8.52%	-38.57%	-12.32%	0.00%	-	-
Horiz. %	61.59%	57.97%	58.45%	53.86%	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	0.88	0.65	0.70	1.04	0.79	0.81	0.65	5.17%
YoY %	35.38%	-7.14%	-32.69%	31.65%	-2.47%	24.62%	-	-
Horiz. %	135.38%	100.00%	107.69%	160.00%	121.54%	124.62%	100.00%	-
P/EPS	9.75	10.63	12.30	23.19	15.88	21.35	11.05	-2.06%
YoY %	-8.28%	-13.58%	-46.96%	46.03%	-25.62%	93.21%	-	-
Horiz. %	88.24%	96.20%	111.31%	209.86%	143.71%	193.21%	100.00%	-
EY	10.26	9.41	8.13	4.31	6.30	4.68	9.05	2.11%
YoY %	9.03%	15.74%	88.63%	-31.59%	34.62%	-48.29%	-	-
Horiz. %	113.37%	103.98%	89.83%	47.62%	69.61%	51.71%	100.00%	-
DY	2.21	2.45	2.40	2.26	3.72	4.03	0.00	-
YoY %	-9.80%	2.08%	6.19%	-39.25%	-7.69%	0.00%	-	-
Horiz. %	54.84%	60.79%	59.55%	56.08%	92.31%	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 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