[ORIENT] YoY Quarter Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Quarter Result
Revenue	1,296,742	1,196,715	994,114	1,031,045	1,125,653	809,798	808,488	8.18%
YoY %	8.36%	20.38%	-3.58%	-8.40%	39.00%	0.16%	-	-
Horiz. %	160.39%	148.02%	122.96%	127.53%	139.23%	100.16%	100.00%	-
PBT	175,231	159,534	139,823	80,900	112,073	45,259	85,391	12.71%
YoY %	9.84%	14.10%	72.83%	-27.81%	147.63%	-47.00%	-	-
Horiz. %	205.21%	186.83%	163.74%	94.74%	131.25%	53.00%	100.00%	-
Tax	-36,536	-35,034	-11,037	-13,716	-25,364	-10,693	-27,773	4.67%
YoY %	-4.29%	-217.42%	19.53%	45.92%	-137.20%	61.50%	-	-
Horiz. %	131.55%	126.14%	39.74%	49.39%	91.33%	38.50%	100.00%	-
NP	138,695	124,500	128,786	67,184	86,709	34,566	57,618	15.75%
YoY %	11.40%	-3.33%	91.69%	-22.52%	150.85%	-40.01%	-	-
Horiz. %	240.71%	216.08%	223.52%	116.60%	150.49%	59.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,018	104,606	128,786	67,184	86,709	34,566	57,618	12.83%
YoY %	13.78%	-18.78%	91.69%	-22.52%	150.85%	-40.01%	-	-
Horiz. %	206.56%	181.55%	223.52%	116.60%	150.49%	59.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.85%	21.96%	7.89%	16.95%	22.63%	23.63%	32.52%	-
YoY %	-5.05%	178.33%	-53.45%	-25.10%	-4.23%	-27.34%	-	-
Horiz. %	64.11%	67.53%	24.26%	52.12%	69.59%	72.66%	100.00%	-
Total Cost	1,158,047	1,072,215	865,328	963,861	1,038,944	775,232	750,870	7.48%
YoY %	8.01%	23.91%	-10.22%	-7.23%	34.02%	3.24%	-	-
Horiz. %	154.23%	142.80%	115.24%	128.37%	138.37%	103.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,683,819	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	2,244,722	8.59%
YoY %	12.34%	2.16%	15.99%	5.76%	11.98%	4.09%	-	-
Horiz. %	164.11%	146.08%	142.99%	123.28%	116.57%	104.09%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	51,701	51,708	54,111	51,712	51,704	51,668	-	-
YoY %	-0.01%	-4.44%	4.64%	0.02%	0.07%	0.00%	-	-
Horiz. %	100.06%	100.08%	104.73%	100.09%	100.07%	100.00%	-	-
Div Payout %	43.44%	49.43%	42.02%	76.97%	59.63%	149.48%	-	-
YoY %	-12.12%	17.63%	-45.41%	29.08%	-60.11%	0.00%	-	-
Horiz. %	29.06%	33.07%	28.11%	51.49%	39.89%	100.00%	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	3,683,819	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	2,244,722	8.59%
YoY %	12.34%	2.16%	15.99%	5.76%	11.98%	4.09%	-	-
Horiz. %	164.11%	146.08%	142.99%	123.28%	116.57%	104.09%	100.00%	-
NOSH	517,019	517,083	541,117	517,128	517,048	516,681	517,217	-0.00%
YoY %	-0.01%	-4.44%	4.64%	0.02%	0.07%	-0.10%	-	-
Horiz. %	99.96%	99.97%	104.62%	99.98%	99.97%	99.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	10.70%	10.40%	12.95%	6.52%	7.70%	4.27%	7.13%	-
YoY %	2.88%	-19.69%	98.62%	-15.32%	80.33%	-40.11%	-	-
Horiz. %	150.07%	145.86%	181.63%	91.44%	107.99%	59.89%	100.00%	-
ROE	3.23%	3.19%	4.01%	2.43%	3.31%	1.48%	2.57%	-
YoY %	1.25%	-20.45%	65.02%	-26.59%	123.65%	-42.41%	-	-
Horiz. %	125.68%	124.12%	156.03%	94.55%	128.79%	57.59%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	250.81	231.44	183.71	199.38	217.71	156.73	156.31	8.19%
YoY %	8.37%	25.98%	-7.86%	-8.42%	38.91%	0.27%	-	-
Horiz. %	160.46%	148.06%	117.53%	127.55%	139.28%	100.27%	100.00%	-
EPS	23.02	20.23	23.80	12.57	16.77	6.69	11.14	12.84%
YoY %	13.79%	-15.00%	89.34%	-25.04%	150.67%	-39.95%	-	-
Horiz. %	206.64%	181.60%	213.64%	112.84%	150.54%	60.05%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	7.1251	6.3416	5.9318	5.3514	5.0607	4.5224	4.34	8.60%
YoY %	12.35%	6.91%	10.85%	5.74%	11.90%	4.20%	-	-
Horiz. %	164.17%	146.12%	136.68%	123.30%	116.61%	104.20%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 517,128
RPS	209.02	192.90	160.24	166.19	181.44	130.53	130.32	8.18%
YoY %	8.36%	20.38%	-3.58%	-8.40%	39.00%	0.16%	-	-
Horiz. %	160.39%	148.02%	122.96%	127.52%	139.23%	100.16%	100.00%	-
EPS	19.18	16.86	20.76	10.83	13.98	5.57	9.29	12.82%
YoY %	13.76%	-18.79%	91.69%	-22.53%	150.99%	-40.04%	-	-
Horiz. %	206.46%	181.49%	223.47%	116.58%	150.48%	59.96%	100.00%	-
DPS	8.33	8.33	8.72	8.34	8.33	8.33	0.00	-
YoY %	0.00%	-4.47%	4.56%	0.12%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	104.68%	100.12%	100.00%	100.00%	-	-
NAPS	5.9379	5.2856	5.1738	4.4607	4.2177	3.7664	3.6182	8.59%
YoY %	12.34%	2.16%	15.99%	5.76%	11.98%	4.10%	-	-
Horiz. %	164.11%	146.08%	142.99%	123.29%	116.57%	104.10%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	5.40	6.90	3.92	4.16	4.14	4.48	3.44	-
P/RPS	2.15	2.98	2.13	2.09	1.90	2.86	2.20	-0.38%
YoY %	-27.85%	39.91%	1.91%	10.00%	-33.57%	30.00%	-	-
Horiz. %	97.73%	135.45%	96.82%	95.00%	86.36%	130.00%	100.00%	-
P/EPS	23.46	34.11	16.47	32.02	24.69	66.97	30.88	-4.47%
YoY %	-31.22%	107.10%	-48.56%	29.69%	-63.13%	116.87%	-	-
Horiz. %	75.97%	110.46%	53.34%	103.69%	79.95%	216.87%	100.00%	-
EY	4.26	2.93	6.07	3.12	4.05	1.49	3.24	4.66%
YoY %	45.39%	-51.73%	94.55%	-22.96%	171.81%	-54.01%	-	-
Horiz. %	131.48%	90.43%	187.35%	96.30%	125.00%	45.99%	100.00%	-
DY	1.85	1.45	2.55	2.40	2.42	2.23	0.00	-
YoY %	27.59%	-43.14%	6.25%	-0.83%	8.52%	0.00%	-	-
Horiz. %	82.96%	65.02%	114.35%	107.62%	108.52%	100.00%	-	-
P/NAPS	0.76	1.09	0.66	0.78	0.82	0.99	0.79	-0.64%
YoY %	-30.28%	65.15%	-15.38%	-4.88%	-17.17%	25.32%	-	-
Horiz. %	96.20%	137.97%	83.54%	98.73%	103.80%	125.32%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	28/11/07	29/11/06	28/11/05	25/11/04	19/11/03	21/11/02	-
Price	4.70	6.60	4.52	4.08	4.16	4.42	3.36	-
P/RPS	1.87	2.85	2.46	2.05	1.91	2.82	2.15	-2.29%
YoY %	-34.39%	15.85%	20.00%	7.33%	-32.27%	31.16%	-	-
Horiz. %	86.98%	132.56%	114.42%	95.35%	88.84%	131.16%	100.00%	-
P/EPS	20.42	32.62	18.99	31.40	24.81	66.07	30.16	-6.28%
YoY %	-37.40%	71.77%	-39.52%	26.56%	-62.45%	119.06%	-	-
Horiz. %	67.71%	108.16%	62.96%	104.11%	82.26%	219.06%	100.00%	-
EY	4.90	3.07	5.27	3.18	4.03	1.51	3.32	6.69%
YoY %	59.61%	-41.75%	65.72%	-21.09%	166.89%	-54.52%	-	-
Horiz. %	147.59%	92.47%	158.73%	95.78%	121.39%	45.48%	100.00%	-
DY	2.13	1.52	2.21	2.45	2.40	2.26	0.00	-
YoY %	40.13%	-31.22%	-9.80%	2.08%	6.19%	0.00%	-	-
Horiz. %	94.25%	67.26%	97.79%	108.41%	106.19%	100.00%	-	-
P/NAPS	0.66	1.04	0.76	0.76	0.82	0.98	0.77	-2.53%
YoY %	-36.54%	36.84%	0.00%	-7.32%	-16.33%	27.27%	-	-
Horiz. %	85.71%	135.06%	98.70%	98.70%	106.49%	127.27%	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