[ORIENT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	2,063,101	2,413,681	2,385,401	2,589,372	4,055,068	3,251,415	3,009,264	-6.09%
YoY %	-14.52%	1.19%	-7.88%	-36.14%	24.72%	8.05%	-	-
Horiz. %	68.56%	80.21%	79.27%	86.05%	134.75%	108.05%	100.00%	-
PBT	259,965	316,080	206,244	340,994	501,713	386,092	332,151	-3.99%
YoY %	-17.75%	53.26%	-39.52%	-32.03%	29.95%	16.24%	-	-
Horiz. %	78.27%	95.16%	62.09%	102.66%	151.05%	116.24%	100.00%	-
Tax	-53,178	-68,889	-44,551	-91,083	-112,118	-91,658	-61,356	-2.35%
YoY %	22.81%	-54.63%	51.09%	18.76%	-22.32%	-49.39%	-	-
Horiz. %	86.67%	112.28%	72.61%	148.45%	182.73%	149.39%	100.00%	-
NP	206,787	247,191	161,693	249,911	389,595	294,434	270,795	-4.39%
YoY %	-16.35%	52.88%	-35.30%	-35.85%	32.32%	8.73%	-	-
Horiz. %	76.36%	91.28%	59.71%	92.29%	143.87%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,896	179,731	124,847	196,025	324,600	246,049	270,795	-8.39%
YoY %	-11.04%	43.96%	-36.31%	-39.61%	31.92%	-9.14%	-	-
Horiz. %	59.05%	66.37%	46.10%	72.39%	119.87%	90.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.46%	21.79%	21.60%	26.71%	22.35%	23.74%	18.47%	-
YoY %	-6.10%	0.88%	-19.13%	19.51%	-5.86%	28.53%	-	-
Horiz. %	110.77%	117.98%	116.95%	144.61%	121.01%	128.53%	100.00%	-
Total Cost	1,856,314	2,166,490	2,223,708	2,339,461	3,665,473	2,956,981	2,738,469	-6.26%
YoY %	-14.32%	-2.57%	-4.95%	-36.18%	23.96%	7.98%	-	-
Horiz. %	67.79%	79.11%	81.20%	85.43%	133.85%	107.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,523,623	4,333,396	3,907,487	3,861,775	3,683,400	3,278,723	3,463,349	4.54%
YoY %	4.39%	10.90%	1.18%	4.84%	12.34%	-5.33%	-	-
Horiz. %	130.61%	125.12%	112.82%	111.50%	106.35%	94.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	18,615	25,847	51,696	51,701	58,386	-
YoY %	-	-	-27.98%	-50.00%	-0.01%	-11.45%	-	-
Horiz. %	-	-	31.88%	44.27%	88.54%	88.55%	100.00%	-
Div Payout %	-	-	14.91%	13.19%	15.93%	21.01%	21.56%	-
YoY %	-	-	13.04%	-17.20%	-24.18%	-2.55%	-	-
Horiz. %	-	-	69.16%	61.18%	73.89%	97.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	4,523,623	4,333,396	3,907,487	3,861,775	3,683,400	3,278,723	3,463,349	4.54%
YoY %	4.39%	10.90%	1.18%	4.84%	12.34%	-5.33%	-	-
Horiz. %	130.61%	125.12%	112.82%	111.50%	106.35%	94.67%	100.00%	-
NOSH	620,473	620,403	620,511	516,943	516,961	517,018	583,861	1.01%
YoY %	0.01%	-0.02%	20.03%	-0.00%	-0.01%	-11.45%	-	-
Horiz. %	106.27%	106.26%	106.28%	88.54%	88.54%	88.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.02%	10.24%	6.78%	9.65%	9.61%	9.06%	9.00%	-
YoY %	-2.15%	51.03%	-29.74%	0.42%	6.07%	0.67%	-	-
Horiz. %	111.33%	113.78%	75.33%	107.22%	106.78%	100.67%	100.00%	-
ROE	3.53%	4.15%	3.20%	5.08%	8.81%	7.50%	7.82%	-
YoY %	-14.94%	29.69%	-37.01%	-42.34%	17.47%	-4.09%	-	-
Horiz. %	45.14%	53.07%	40.92%	64.96%	112.66%	95.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	332.50	389.05	384.42	500.90	784.40	628.88	515.41	-7.03%
YoY %	-14.54%	1.20%	-23.25%	-36.14%	24.73%	22.02%	-	-
Horiz. %	64.51%	75.48%	74.59%	97.18%	152.19%	122.02%	100.00%	-
EPS	25.77	28.97	20.12	37.92	62.79	47.59	46.38	-9.32%
YoY %	-11.05%	43.99%	-46.94%	-39.61%	31.94%	2.61%	-	-
Horiz. %	55.56%	62.46%	43.38%	81.76%	135.38%	102.61%	100.00%	-
DPS	0.00	0.00	3.00	5.00	10.00	10.00	10.00	-
YoY %	0.00%	0.00%	-40.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	30.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	7.2906	6.9848	6.2972	7.4704	7.1251	6.3416	5.9318	3.49%
YoY %	4.38%	10.92%	-15.70%	4.85%	12.35%	6.91%	-	-
Horiz. %	122.91%	117.75%	106.16%	125.94%	120.12%	106.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 516,929
RPS	332.55	389.06	384.50	417.38	653.63	524.09	485.06	-6.09%
YoY %	-14.52%	1.19%	-7.88%	-36.14%	24.72%	8.05%	-	-
Horiz. %	68.56%	80.21%	79.27%	86.05%	134.75%	108.05%	100.00%	-
EPS	25.77	28.97	20.12	31.60	52.32	39.66	43.65	-8.40%
YoY %	-11.05%	43.99%	-36.33%	-39.60%	31.92%	-9.14%	-	-
Horiz. %	59.04%	66.37%	46.09%	72.39%	119.86%	90.86%	100.00%	-
DPS	0.00	0.00	3.00	4.17	8.33	8.33	9.41	-
YoY %	0.00%	0.00%	-28.06%	-49.94%	0.00%	-11.48%	-	-
Horiz. %	0.00%	0.00%	31.88%	44.31%	88.52%	88.52%	100.00%	-
NAPS	7.2915	6.9849	6.2984	6.2247	5.9372	5.2849	5.5825	4.54%
YoY %	4.39%	10.90%	1.18%	4.84%	12.34%	-5.33%	-	-
Horiz. %	130.61%	125.12%	112.82%	111.50%	106.35%	94.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	7.70	4.49	5.25	5.50	5.40	6.90	3.92	-
P/RPS	2.32	1.15	1.37	1.10	0.69	1.10	0.76	20.42%
YoY %	101.74%	-16.06%	24.55%	59.42%	-37.27%	44.74%	-	-
Horiz. %	305.26%	151.32%	180.26%	144.74%	90.79%	144.74%	100.00%	-
P/EPS	29.88	15.50	26.09	14.50	8.60	14.50	8.45	23.40%
YoY %	92.77%	-40.59%	79.93%	68.60%	-40.69%	71.60%	-	-
Horiz. %	353.61%	183.43%	308.76%	171.60%	101.78%	171.60%	100.00%	-
EY	3.35	6.45	3.83	6.89	11.63	6.90	11.83	-18.94%
YoY %	-48.06%	68.41%	-44.41%	-40.76%	68.55%	-41.67%	-	-
Horiz. %	28.32%	54.52%	32.38%	58.24%	98.31%	58.33%	100.00%	-
DY	0.00	0.00	0.57	0.91	1.85	1.45	2.55	-
YoY %	0.00%	0.00%	-37.36%	-50.81%	27.59%	-43.14%	-	-
Horiz. %	0.00%	0.00%	22.35%	35.69%	72.55%	56.86%	100.00%	-
P/NAPS	1.06	0.64	0.83	0.74	0.76	1.09	0.66	8.20%
YoY %	65.62%	-22.89%	12.16%	-2.63%	-30.28%	65.15%	-	-
Horiz. %	160.61%	96.97%	125.76%	112.12%	115.15%	165.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	18/11/11	30/11/10	19/11/09	27/11/08	28/11/07	29/11/06	-
Price	7.93	4.32	5.40	5.68	4.70	6.60	4.52	-
P/RPS	2.38	1.11	1.40	1.13	0.60	1.05	0.88	18.01%
YoY %	114.41%	-20.71%	23.89%	88.33%	-42.86%	19.32%	-	-
Horiz. %	270.45%	126.14%	159.09%	128.41%	68.18%	119.32%	100.00%	-
P/EPS	30.77	14.91	26.84	14.98	7.49	13.87	9.75	21.09%
YoY %	106.37%	-44.45%	79.17%	100.00%	-46.00%	42.26%	-	-
Horiz. %	315.59%	152.92%	275.28%	153.64%	76.82%	142.26%	100.00%	-
EY	3.25	6.71	3.73	6.68	13.36	7.21	10.26	-17.42%
YoY %	-51.56%	79.89%	-44.16%	-50.00%	85.30%	-29.73%	-	-
Horiz. %	31.68%	65.40%	36.35%	65.11%	130.21%	70.27%	100.00%	-
DY	0.00	0.00	0.56	0.88	2.13	1.52	2.21	-
YoY %	0.00%	0.00%	-36.36%	-58.69%	40.13%	-31.22%	-	-
Horiz. %	0.00%	0.00%	25.34%	39.82%	96.38%	68.78%	100.00%	-
P/NAPS	1.09	0.62	0.86	0.76	0.66	1.04	0.76	6.18%
YoY %	75.81%	-27.91%	13.16%	15.15%	-36.54%	36.84%	-	-
Horiz. %	143.42%	81.58%	113.16%	100.00%	86.84%	136.84%	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