[ORIENT] YoY Cumulative 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
Cumulative Result
Revenue	3,251,415	3,009,264	3,238,392	3,073,149	2,203,854	2,198,274	1,983,067	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	386,092	332,151	247,600	256,521	148,855	180,601	135,284	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	-91,658	-61,356	-49,204	-81,638	-50,333	-71,206	-60,191	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	294,434	270,795	198,396	174,883	98,522	109,395	75,093	25.56%
YoY %	8.73%	36.49%	13.44%	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	246,049	270,795	198,396	174,883	98,522	109,395	75,093	21.86%
YoY %	-9.14%	36.49%	13.44%	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%	31.83%	33.81%	39.43%	44.49%	-
YoY %	28.53%	-7.05%	-37.57%	-5.86%	-14.25%	-11.37%	-	-
Horiz. %	53.36%	41.51%	44.66%	71.54%	75.99%	88.63%	100.00%	-
Total Cost	2,956,981	2,738,469	3,039,996	2,898,266	2,105,332	2,088,879	1,907,974	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	3,463,349	2,766,199	2,616,110	2,337,648	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	51,701	58,386	51,691	51,694	51,690	64,623	64,646	-3.65%
YoY %	-11.45%	12.95%	-0.01%	0.01%	-20.01%	-0.04%	-	-
Horiz. %	79.98%	90.32%	79.96%	79.96%	79.96%	99.96%	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	3,463,349	2,766,199	2,616,110	2,337,648	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	7.50%	7.82%	7.17%	6.68%	4.21%	4.88%	3.29%	-
YoY %	-4.09%	9.07%	7.34%	58.67%	-13.73%	48.33%	-	-
Horiz. %	227.96%	237.69%	217.93%	203.04%	127.96%	148.33%	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	628.88	515.41	626.49	594.48	426.36	425.21	383.45	8.59%
YoY %	22.02%	-17.73%	5.38%	39.43%	0.27%	10.89%	-	-
Horiz. %	164.01%	134.41%	163.38%	155.03%	111.19%	110.89%	100.00%	-
EPS	47.59	46.38	35.13	33.83	19.06	21.16	14.52	21.86%
YoY %	2.61%	32.02%	3.84%	77.49%	-9.92%	45.73%	-	-
Horiz. %	327.75%	319.42%	241.94%	232.99%	131.27%	145.73%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	12.50	12.50	-3.64%
YoY %	0.00%	0.00%	0.00%	0.00%	-20.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	80.00%	80.00%	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	524.09	485.06	521.99	495.36	355.24	354.34	319.65	8.58%
YoY %	8.05%	-7.07%	5.38%	39.44%	0.25%	10.85%	-	-
Horiz. %	163.96%	151.75%	163.30%	154.97%	111.13%	110.85%	100.00%	-
EPS	39.66	43.65	31.98	28.19	15.88	17.63	12.10	21.86%
YoY %	-9.14%	36.49%	13.44%	77.52%	-9.93%	45.70%	-	-
Horiz. %	327.77%	360.74%	264.30%	232.98%	131.24%	145.70%	100.00%	-
DPS	8.33	9.41	8.33	8.33	8.33	10.42	10.42	-3.66%
YoY %	-11.48%	12.97%	0.00%	0.00%	-20.06%	0.00%	-	-
Horiz. %	79.94%	90.31%	79.94%	79.94%	79.94%	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	1.10	0.76	0.66	0.70	1.05	0.81	0.79	5.66%
YoY %	44.74%	15.15%	-5.71%	-33.33%	29.63%	2.53%	-	-
Horiz. %	139.24%	96.20%	83.54%	88.61%	132.91%	102.53%	100.00%	-
P/EPS	14.50	8.45	10.84	12.24	23.50	16.26	20.80	-5.83%
YoY %	71.60%	-22.05%	-11.44%	-47.91%	44.53%	-21.83%	-	-
Horiz. %	69.71%	40.62%	52.12%	58.85%	112.98%	78.17%	100.00%	-
EY	6.90	11.83	9.23	8.17	4.25	6.15	4.81	6.19%
YoY %	-41.67%	28.17%	12.97%	92.24%	-30.89%	27.86%	-	-
Horiz. %	143.45%	245.95%	191.89%	169.85%	88.36%	127.86%	100.00%	-
DY	1.45	2.55	2.40	2.42	2.23	3.63	4.14	-16.03%
YoY %	-43.14%	6.25%	-0.83%	8.52%	-38.57%	-12.32%	-	-
Horiz. %	35.02%	61.59%	57.97%	58.45%	53.86%	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	1.05	0.88	0.65	0.70	1.04	0.79	0.81	4.41%
YoY %	19.32%	35.38%	-7.14%	-32.69%	31.65%	-2.47%	-	-
Horiz. %	129.63%	108.64%	80.25%	86.42%	128.40%	97.53%	100.00%	-
P/EPS	13.87	9.75	10.63	12.30	23.19	15.88	21.35	-6.93%
YoY %	42.26%	-8.28%	-13.58%	-46.96%	46.03%	-25.62%	-	-
Horiz. %	64.96%	45.67%	49.79%	57.61%	108.62%	74.38%	100.00%	-
EY	7.21	10.26	9.41	8.13	4.31	6.30	4.68	7.46%
YoY %	-29.73%	9.03%	15.74%	88.63%	-31.59%	34.62%	-	-
Horiz. %	154.06%	219.23%	201.07%	173.72%	92.09%	134.62%	100.00%	-
DY	1.52	2.21	2.45	2.40	2.26	3.72	4.03	-14.99%
YoY %	-31.22%	-9.80%	2.08%	6.19%	-39.25%	-7.69%	-	-
Horiz. %	37.72%	54.84%	60.79%	59.55%	56.08%	92.31%	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