[ORIENT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	2,385,401	2,589,372	4,055,068	3,251,415	3,009,264	3,238,392	3,073,149	-4.13%
YoY %	-7.88%	-36.14%	24.72%	8.05%	-7.08%	5.38%	-	-
Horiz. %	77.62%	84.26%	131.95%	105.80%	97.92%	105.38%	100.00%	-
PBT	206,244	340,994	501,713	386,092	332,151	247,600	256,521	-3.56%
YoY %	-39.52%	-32.03%	29.95%	16.24%	34.15%	-3.48%	-	-
Horiz. %	80.40%	132.93%	195.58%	150.51%	129.48%	96.52%	100.00%	-
Tax	-44,551	-91,083	-112,118	-91,658	-61,356	-49,204	-81,638	-9.59%
YoY %	51.09%	18.76%	-22.32%	-49.39%	-24.70%	39.73%	-	-
Horiz. %	54.57%	111.57%	137.34%	112.27%	75.16%	60.27%	100.00%	-
NP	161,693	249,911	389,595	294,434	270,795	198,396	174,883	-1.29%
YoY %	-35.30%	-35.85%	32.32%	8.73%	36.49%	13.44%	-	-
Horiz. %	92.46%	142.90%	222.77%	168.36%	154.84%	113.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,847	196,025	324,600	246,049	270,795	198,396	174,883	-5.45%
YoY %	-36.31%	-39.61%	31.92%	-9.14%	36.49%	13.44%	-	-
Horiz. %	71.39%	112.09%	185.61%	140.69%	154.84%	113.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	26.71%	22.35%	23.74%	18.47%	19.87%	31.83%	-
YoY %	-19.13%	19.51%	-5.86%	28.53%	-7.05%	-37.57%	-	-
Horiz. %	67.86%	83.91%	70.22%	74.58%	58.03%	62.43%	100.00%	-
Total Cost	2,223,708	2,339,461	3,665,473	2,956,981	2,738,469	3,039,996	2,898,266	-4.31%
YoY %	-4.95%	-36.18%	23.96%	7.98%	-9.92%	4.89%	-	-
Horiz. %	76.73%	80.72%	126.47%	102.03%	94.49%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,907,487	3,861,775	3,683,400	3,278,723	3,463,349	2,766,199	2,616,110	6.91%
YoY %	1.18%	4.84%	12.34%	-5.33%	25.20%	5.74%	-	-
Horiz. %	149.36%	147.62%	140.80%	125.33%	132.39%	105.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	18,615	25,847	51,696	51,701	58,386	51,691	51,694	-15.64%
YoY %	-27.98%	-50.00%	-0.01%	-11.45%	12.95%	-0.01%	-	-
Horiz. %	36.01%	50.00%	100.00%	100.01%	112.95%	99.99%	100.00%	-
Div Payout %	14.91%	13.19%	15.93%	21.01%	21.56%	26.05%	29.56%	-
YoY %	13.04%	-17.20%	-24.18%	-2.55%	-17.24%	-11.87%	-	-
Horiz. %	50.44%	44.62%	53.89%	71.08%	72.94%	88.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	3,907,487	3,861,775	3,683,400	3,278,723	3,463,349	2,766,199	2,616,110	6.91%
YoY %	1.18%	4.84%	12.34%	-5.33%	25.20%	5.74%	-	-
Horiz. %	149.36%	147.62%	140.80%	125.33%	132.39%	105.74%	100.00%	-
NOSH	620,511	516,943	516,961	517,018	583,861	516,911	516,946	3.08%
YoY %	20.03%	-0.00%	-0.01%	-11.45%	12.95%	-0.01%	-	-
Horiz. %	120.03%	100.00%	100.00%	100.01%	112.94%	99.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	6.78%	9.65%	9.61%	9.06%	9.00%	6.13%	5.69%	-
YoY %	-29.74%	0.42%	6.07%	0.67%	46.82%	7.73%	-	-
Horiz. %	119.16%	169.60%	168.89%	159.23%	158.17%	107.73%	100.00%	-
ROE	3.20%	5.08%	8.81%	7.50%	7.82%	7.17%	6.68%	-
YoY %	-37.01%	-42.34%	17.47%	-4.09%	9.07%	7.34%	-	-
Horiz. %	47.90%	76.05%	131.89%	112.28%	117.07%	107.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	384.42	500.90	784.40	628.88	515.41	626.49	594.48	-7.00%
YoY %	-23.25%	-36.14%	24.73%	22.02%	-17.73%	5.38%	-	-
Horiz. %	64.66%	84.26%	131.95%	105.79%	86.70%	105.38%	100.00%	-
EPS	20.12	37.92	62.79	47.59	46.38	35.13	33.83	-8.29%
YoY %	-46.94%	-39.61%	31.94%	2.61%	32.02%	3.84%	-	-
Horiz. %	59.47%	112.09%	185.60%	140.67%	137.10%	103.84%	100.00%	-
DPS	3.00	5.00	10.00	10.00	10.00	10.00	10.00	-18.17%
YoY %	-40.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.00%	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.2972	7.4704	7.1251	6.3416	5.9318	5.3514	5.0607	3.70%
YoY %	-15.70%	4.85%	12.35%	6.91%	10.85%	5.74%	-	-
Horiz. %	124.43%	147.62%	140.79%	125.31%	117.21%	105.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,083
RPS	384.50	417.38	653.63	524.09	485.06	521.99	495.36	-4.13%
YoY %	-7.88%	-36.14%	24.72%	8.05%	-7.07%	5.38%	-	-
Horiz. %	77.62%	84.26%	131.95%	105.80%	97.92%	105.38%	100.00%	-
EPS	20.12	31.60	52.32	39.66	43.65	31.98	28.19	-5.46%
YoY %	-36.33%	-39.60%	31.92%	-9.14%	36.49%	13.44%	-	-
Horiz. %	71.37%	112.10%	185.60%	140.69%	154.84%	113.44%	100.00%	-
DPS	3.00	4.17	8.33	8.33	9.41	8.33	8.33	-15.64%
YoY %	-28.06%	-49.94%	0.00%	-11.48%	12.97%	0.00%	-	-
Horiz. %	36.01%	50.06%	100.00%	100.00%	112.97%	100.00%	100.00%	-
NAPS	6.2984	6.2247	5.9372	5.2849	5.5825	4.4588	4.2169	6.91%
YoY %	1.18%	4.84%	12.34%	-5.33%	25.20%	5.74%	-	-
Horiz. %	149.36%	147.61%	140.80%	125.33%	132.38%	105.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.25	5.50	5.40	6.90	3.92	4.16	4.14	-
P/RPS	1.37	1.10	0.69	1.10	0.76	0.66	0.70	11.83%
YoY %	24.55%	59.42%	-37.27%	44.74%	15.15%	-5.71%	-	-
Horiz. %	195.71%	157.14%	98.57%	157.14%	108.57%	94.29%	100.00%	-
P/EPS	26.09	14.50	8.60	14.50	8.45	10.84	12.24	13.43%
YoY %	79.93%	68.60%	-40.69%	71.60%	-22.05%	-11.44%	-	-
Horiz. %	213.15%	118.46%	70.26%	118.46%	69.04%	88.56%	100.00%	-
EY	3.83	6.89	11.63	6.90	11.83	9.23	8.17	-11.85%
YoY %	-44.41%	-40.76%	68.55%	-41.67%	28.17%	12.97%	-	-
Horiz. %	46.88%	84.33%	142.35%	84.46%	144.80%	112.97%	100.00%	-
DY	0.57	0.91	1.85	1.45	2.55	2.40	2.42	-21.40%
YoY %	-37.36%	-50.81%	27.59%	-43.14%	6.25%	-0.83%	-	-
Horiz. %	23.55%	37.60%	76.45%	59.92%	105.37%	99.17%	100.00%	-
P/NAPS	0.83	0.74	0.76	1.09	0.66	0.78	0.82	0.20%
YoY %	12.16%	-2.63%	-30.28%	65.15%	-15.38%	-4.88%	-	-
Horiz. %	101.22%	90.24%	92.68%	132.93%	80.49%	95.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	19/11/09	27/11/08	28/11/07	29/11/06	28/11/05	25/11/04	-
Price	5.40	5.68	4.70	6.60	4.52	4.08	4.16	-
P/RPS	1.40	1.13	0.60	1.05	0.88	0.65	0.70	12.24%
YoY %	23.89%	88.33%	-42.86%	19.32%	35.38%	-7.14%	-	-
Horiz. %	200.00%	161.43%	85.71%	150.00%	125.71%	92.86%	100.00%	-
P/EPS	26.84	14.98	7.49	13.87	9.75	10.63	12.30	13.88%
YoY %	79.17%	100.00%	-46.00%	42.26%	-8.28%	-13.58%	-	-
Horiz. %	218.21%	121.79%	60.89%	112.76%	79.27%	86.42%	100.00%	-
EY	3.73	6.68	13.36	7.21	10.26	9.41	8.13	-12.17%
YoY %	-44.16%	-50.00%	85.30%	-29.73%	9.03%	15.74%	-	-
Horiz. %	45.88%	82.16%	164.33%	88.68%	126.20%	115.74%	100.00%	-
DY	0.56	0.88	2.13	1.52	2.21	2.45	2.40	-21.52%
YoY %	-36.36%	-58.69%	40.13%	-31.22%	-9.80%	2.08%	-	-
Horiz. %	23.33%	36.67%	88.75%	63.33%	92.08%	102.08%	100.00%	-
P/NAPS	0.86	0.76	0.66	1.04	0.76	0.76	0.82	0.79%
YoY %	13.16%	15.15%	-36.54%	36.84%	0.00%	-7.32%	-	-
Horiz. %	104.88%	92.68%	80.49%	126.83%	92.68%	92.68%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos