[ORIENT] YoY Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Quarter Result
Revenue	799,822	1,296,742	1,196,715	994,114	1,031,045	1,125,653	809,798	-0.20%
YoY %	-38.32%	8.36%	20.38%	-3.58%	-8.40%	39.00%	-	-
Horiz. %	98.77%	160.13%	147.78%	122.76%	127.32%	139.00%	100.00%	-
PBT	87,458	175,231	159,534	139,823	80,900	112,073	45,259	11.59%
YoY %	-50.09%	9.84%	14.10%	72.83%	-27.81%	147.63%	-	-
Horiz. %	193.24%	387.17%	352.49%	308.94%	178.75%	247.63%	100.00%	-
Tax	-18,431	-36,536	-35,034	-11,037	-13,716	-25,364	-10,693	9.48%
YoY %	49.55%	-4.29%	-217.42%	19.53%	45.92%	-137.20%	-	-
Horiz. %	172.37%	341.68%	327.63%	103.22%	128.27%	237.20%	100.00%	-
NP	69,027	138,695	124,500	128,786	67,184	86,709	34,566	12.20%
YoY %	-50.23%	11.40%	-3.33%	91.69%	-22.52%	150.85%	-	-
Horiz. %	199.70%	401.25%	360.18%	372.58%	194.36%	250.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,848	119,018	104,606	128,786	67,184	86,709	34,566	6.98%
YoY %	-56.44%	13.78%	-18.78%	91.69%	-22.52%	150.85%	-	-
Horiz. %	150.00%	344.32%	302.63%	372.58%	194.36%	250.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.07%	20.85%	21.96%	7.89%	16.95%	22.63%	23.63%	-
YoY %	1.06%	-5.05%	178.33%	-53.45%	-25.10%	-4.23%	-	-
Horiz. %	89.17%	88.24%	92.93%	33.39%	71.73%	95.77%	100.00%	-
Total Cost	730,795	1,158,047	1,072,215	865,328	963,861	1,038,944	775,232	-0.97%
YoY %	-36.89%	8.01%	23.91%	-10.22%	-7.23%	34.02%	-	-
Horiz. %	94.27%	149.38%	138.31%	111.62%	124.33%	134.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,861,668	3,683,819	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	8.72%
YoY %	4.83%	12.34%	2.16%	15.99%	5.76%	11.98%	-	-
Horiz. %	165.27%	157.65%	140.34%	137.37%	118.43%	111.98%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	25,846	51,701	51,708	54,111	51,712	51,704	51,668	-10.89%
YoY %	-50.01%	-0.01%	-4.44%	4.64%	0.02%	0.07%	-	-
Horiz. %	50.02%	100.06%	100.08%	104.73%	100.09%	100.07%	100.00%	-
Div Payout %	49.85%	43.44%	49.43%	42.02%	76.97%	59.63%	149.48%	-
YoY %	14.76%	-12.12%	17.63%	-45.41%	29.08%	-60.11%	-	-
Horiz. %	33.35%	29.06%	33.07%	28.11%	51.49%	39.89%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	3,861,668	3,683,819	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	8.72%
YoY %	4.83%	12.34%	2.16%	15.99%	5.76%	11.98%	-	-
Horiz. %	165.27%	157.65%	140.34%	137.37%	118.43%	111.98%	100.00%	-
NOSH	516,929	517,019	517,083	541,117	517,128	517,048	516,681	0.00%
YoY %	-0.02%	-0.01%	-4.44%	4.64%	0.02%	0.07%	-	-
Horiz. %	100.05%	100.07%	100.08%	104.73%	100.09%	100.07%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.63%	10.70%	10.40%	12.95%	6.52%	7.70%	4.27%	-
YoY %	-19.35%	2.88%	-19.69%	98.62%	-15.32%	80.33%	-	-
Horiz. %	202.11%	250.59%	243.56%	303.28%	152.69%	180.33%	100.00%	-
ROE	1.34%	3.23%	3.19%	4.01%	2.43%	3.31%	1.48%	-
YoY %	-58.51%	1.25%	-20.45%	65.02%	-26.59%	123.65%	-	-
Horiz. %	90.54%	218.24%	215.54%	270.95%	164.19%	223.65%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	154.73	250.81	231.44	183.71	199.38	217.71	156.73	-0.21%
YoY %	-38.31%	8.37%	25.98%	-7.86%	-8.42%	38.91%	-	-
Horiz. %	98.72%	160.03%	147.67%	117.21%	127.21%	138.91%	100.00%	-
EPS	10.03	23.02	20.23	23.80	12.57	16.77	6.69	6.97%
YoY %	-56.43%	13.79%	-15.00%	89.34%	-25.04%	150.67%	-	-
Horiz. %	149.93%	344.10%	302.39%	355.75%	187.89%	250.67%	100.00%	-
DPS	5.00	10.00	10.00	10.00	10.00	10.00	10.00	-10.90%
YoY %	-50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	7.4704	7.1251	6.3416	5.9318	5.3514	5.0607	4.5224	8.71%
YoY %	4.85%	12.35%	6.91%	10.85%	5.74%	11.90%	-	-
Horiz. %	165.19%	157.55%	140.23%	131.16%	118.33%	111.90%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 541,117
RPS	128.92	209.02	192.90	160.24	166.19	181.44	130.53	-0.20%
YoY %	-38.32%	8.36%	20.38%	-3.58%	-8.40%	39.00%	-	-
Horiz. %	98.77%	160.13%	147.78%	122.76%	127.32%	139.00%	100.00%	-
EPS	8.36	19.18	16.86	20.76	10.83	13.98	5.57	6.99%
YoY %	-56.41%	13.76%	-18.79%	91.69%	-22.53%	150.99%	-	-
Horiz. %	150.09%	344.34%	302.69%	372.71%	194.43%	250.99%	100.00%	-
DPS	4.17	8.33	8.33	8.72	8.34	8.33	8.33	-10.88%
YoY %	-49.94%	0.00%	-4.47%	4.56%	0.12%	0.00%	-	-
Horiz. %	50.06%	100.00%	100.00%	104.68%	100.12%	100.00%	100.00%	-
NAPS	6.2246	5.9379	5.2856	5.1738	4.4607	4.2177	3.7664	8.72%
YoY %	4.83%	12.34%	2.16%	15.99%	5.76%	11.98%	-	-
Horiz. %	165.27%	157.65%	140.34%	137.37%	118.43%	111.98%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	5.50	5.40	6.90	3.92	4.16	4.14	4.48	-
P/RPS	3.55	2.15	2.98	2.13	2.09	1.90	2.86	3.66%
YoY %	65.12%	-27.85%	39.91%	1.91%	10.00%	-33.57%	-	-
Horiz. %	124.13%	75.17%	104.20%	74.48%	73.08%	66.43%	100.00%	-
P/EPS	54.84	23.46	34.11	16.47	32.02	24.69	66.97	-3.27%
YoY %	133.76%	-31.22%	107.10%	-48.56%	29.69%	-63.13%	-	-
Horiz. %	81.89%	35.03%	50.93%	24.59%	47.81%	36.87%	100.00%	-
EY	1.82	4.26	2.93	6.07	3.12	4.05	1.49	3.38%
YoY %	-57.28%	45.39%	-51.73%	94.55%	-22.96%	171.81%	-	-
Horiz. %	122.15%	285.91%	196.64%	407.38%	209.40%	271.81%	100.00%	-
DY	0.91	1.85	1.45	2.55	2.40	2.42	2.23	-13.86%
YoY %	-50.81%	27.59%	-43.14%	6.25%	-0.83%	8.52%	-	-
Horiz. %	40.81%	82.96%	65.02%	114.35%	107.62%	108.52%	100.00%	-
P/NAPS	0.74	0.76	1.09	0.66	0.78	0.82	0.99	-4.73%
YoY %	-2.63%	-30.28%	65.15%	-15.38%	-4.88%	-17.17%	-	-
Horiz. %	74.75%	76.77%	110.10%	66.67%	78.79%	82.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	27/11/08	28/11/07	29/11/06	28/11/05	25/11/04	19/11/03	-
Price	5.68	4.70	6.60	4.52	4.08	4.16	4.42	-
P/RPS	3.67	1.87	2.85	2.46	2.05	1.91	2.82	4.48%
YoY %	96.26%	-34.39%	15.85%	20.00%	7.33%	-32.27%	-	-
Horiz. %	130.14%	66.31%	101.06%	87.23%	72.70%	67.73%	100.00%	-
P/EPS	56.63	20.42	32.62	18.99	31.40	24.81	66.07	-2.53%
YoY %	177.33%	-37.40%	71.77%	-39.52%	26.56%	-62.45%	-	-
Horiz. %	85.71%	30.91%	49.37%	28.74%	47.53%	37.55%	100.00%	-
EY	1.77	4.90	3.07	5.27	3.18	4.03	1.51	2.68%
YoY %	-63.88%	59.61%	-41.75%	65.72%	-21.09%	166.89%	-	-
Horiz. %	117.22%	324.50%	203.31%	349.01%	210.60%	266.89%	100.00%	-
DY	0.88	2.13	1.52	2.21	2.45	2.40	2.26	-14.53%
YoY %	-58.69%	40.13%	-31.22%	-9.80%	2.08%	6.19%	-	-
Horiz. %	38.94%	94.25%	67.26%	97.79%	108.41%	106.19%	100.00%	-
P/NAPS	0.76	0.66	1.04	0.76	0.76	0.82	0.98	-4.14%
YoY %	15.15%	-36.54%	36.84%	0.00%	-7.32%	-16.33%	-	-
Horiz. %	77.55%	67.35%	106.12%	77.55%	77.55%	83.67%	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