[ORIENT] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	3,999,204	4,015,260	4,372,641	3,691,490	2,950,547	2,630,530	2,900,282	5.49%
YoY %	-0.40%	-8.17%	18.45%	25.11%	12.17%	-9.30%	-	-
Horiz. %	137.89%	138.44%	150.77%	127.28%	101.73%	90.70%	100.00%	-
PBT	469,546	353,178	377,899	266,945	255,997	214,035	193,388	15.92%
YoY %	32.95%	-6.54%	41.56%	4.28%	19.61%	10.68%	-	-
Horiz. %	242.80%	182.63%	195.41%	138.04%	132.37%	110.68%	100.00%	-
Tax	-107,539	-86,057	-95,880	-83,685	-81,116	-90,826	-71,903	6.93%
YoY %	-24.96%	10.25%	-14.57%	-3.17%	10.69%	-26.32%	-	-
Horiz. %	149.56%	119.68%	133.35%	116.39%	112.81%	126.32%	100.00%	-
NP	362,007	267,121	282,019	183,260	174,881	123,209	121,485	19.94%
YoY %	35.52%	-5.28%	53.89%	4.79%	41.94%	1.42%	-	-
Horiz. %	297.98%	219.88%	232.14%	150.85%	143.95%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	329,961	233,812	280,278	183,260	174,881	123,209	121,485	18.11%
YoY %	41.12%	-16.58%	52.94%	4.79%	41.94%	1.42%	-	-
Horiz. %	271.61%	192.46%	230.71%	150.85%	143.95%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.90%	24.37%	25.37%	31.35%	31.69%	42.44%	37.18%	-
YoY %	-6.03%	-3.94%	-19.07%	-1.07%	-25.33%	14.15%	-	-
Horiz. %	61.59%	65.55%	68.24%	84.32%	85.23%	114.15%	100.00%	-
Total Cost	3,637,197	3,748,139	4,090,622	3,508,230	2,775,666	2,507,321	2,778,797	4.58%
YoY %	-2.96%	-8.37%	16.60%	26.39%	10.70%	-9.77%	-	-
Horiz. %	130.89%	134.88%	147.21%	126.25%	99.89%	90.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,168,343	2,880,026	2,749,152	2,457,480	2,349,198	2,253,419	2,417,677	4.60%
YoY %	10.01%	4.76%	11.87%	4.61%	4.25%	-6.79%	-	-
Horiz. %	131.05%	119.12%	113.71%	101.65%	97.17%	93.21%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	121,324	104,710	105,981	103,350	64,630	129,259	271,675	-12.56%
YoY %	15.87%	-1.20%	2.55%	59.91%	-50.00%	-52.42%	-	-
Horiz. %	44.66%	38.54%	39.01%	38.04%	23.79%	47.58%	100.00%	-
Div Payout %	36.77%	44.78%	37.81%	56.40%	36.96%	104.91%	223.63%	-
YoY %	-17.89%	18.43%	-32.96%	52.60%	-64.77%	-53.09%	-	-
Horiz. %	16.44%	20.02%	16.91%	25.22%	16.53%	46.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	3,168,343	2,880,026	2,749,152	2,457,480	2,349,198	2,253,419	2,417,677	4.60%
YoY %	10.01%	4.76%	11.87%	4.61%	4.25%	-6.79%	-	-
Horiz. %	131.05%	119.12%	113.71%	101.65%	97.17%	93.21%	100.00%	-
NOSH	517,018	516,995	517,020	517,037	516,647	516,863	517,493	-0.01%
YoY %	0.00%	-0.00%	-0.00%	0.08%	-0.04%	-0.12%	-	-
Horiz. %	99.91%	99.90%	99.91%	99.91%	99.84%	99.88%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	9.05%	6.65%	6.45%	4.96%	5.93%	4.68%	4.19%	-
YoY %	36.09%	3.10%	30.04%	-16.36%	26.71%	11.69%	-	-
Horiz. %	215.99%	158.71%	153.94%	118.38%	141.53%	111.69%	100.00%	-
ROE	10.41%	8.12%	10.20%	7.46%	7.44%	5.47%	5.02%	-
YoY %	28.20%	-20.39%	36.73%	0.27%	36.01%	8.96%	-	-
Horiz. %	207.37%	161.75%	203.19%	148.61%	148.21%	108.96%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	773.51	776.65	845.74	713.97	571.09	508.94	560.45	5.51%
YoY %	-0.40%	-8.17%	18.46%	25.02%	12.21%	-9.19%	-	-
Horiz. %	138.02%	138.58%	150.90%	127.39%	101.90%	90.81%	100.00%	-
EPS	63.82	45.23	54.21	35.44	33.85	23.84	23.48	18.12%
YoY %	41.10%	-16.57%	52.96%	4.70%	41.99%	1.53%	-	-
Horiz. %	271.81%	192.63%	230.88%	150.94%	144.17%	101.53%	100.00%	-
DPS	23.47	20.25	20.50	20.00	12.50	25.00	52.50	-12.55%
YoY %	15.90%	-1.22%	2.50%	60.00%	-50.00%	-52.38%	-	-
Horiz. %	44.70%	38.57%	39.05%	38.10%	23.81%	47.62%	100.00%	-
NAPS	6.1281	5.5707	5.3173	4.753	4.547	4.3598	4.6719	4.62%
YoY %	10.01%	4.77%	11.87%	4.53%	4.29%	-6.68%	-	-
Horiz. %	131.17%	119.24%	113.81%	101.74%	97.33%	93.32%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 517,037
RPS	644.62	647.21	704.82	595.02	475.59	424.01	467.49	5.49%
YoY %	-0.40%	-8.17%	18.45%	25.11%	12.16%	-9.30%	-	-
Horiz. %	137.89%	138.44%	150.77%	127.28%	101.73%	90.70%	100.00%	-
EPS	53.19	37.69	45.18	29.54	28.19	19.86	19.58	18.11%
YoY %	41.12%	-16.58%	52.95%	4.79%	41.94%	1.43%	-	-
Horiz. %	271.65%	192.49%	230.75%	150.87%	143.97%	101.43%	100.00%	-
DPS	19.56	16.88	17.08	16.66	10.42	20.84	43.79	-12.56%
YoY %	15.88%	-1.17%	2.52%	59.88%	-50.00%	-52.41%	-	-
Horiz. %	44.67%	38.55%	39.00%	38.05%	23.80%	47.59%	100.00%	-
NAPS	5.107	4.6423	4.4313	3.9612	3.7866	3.6322	3.897	4.60%
YoY %	10.01%	4.76%	11.87%	4.61%	4.25%	-6.79%	-	-
Horiz. %	131.05%	119.12%	113.71%	101.65%	97.17%	93.21%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	5.75	3.86	4.14	4.20	3.96	4.02	3.70	-
P/RPS	0.74	0.50	0.49	0.59	0.69	0.79	0.66	1.92%
YoY %	48.00%	2.04%	-16.95%	-14.49%	-12.66%	19.70%	-	-
Horiz. %	112.12%	75.76%	74.24%	89.39%	104.55%	119.70%	100.00%	-
P/EPS	9.01	8.54	7.64	11.85	11.70	16.86	15.76	-8.89%
YoY %	5.50%	11.78%	-35.53%	1.28%	-30.60%	6.98%	-	-
Horiz. %	57.17%	54.19%	48.48%	75.19%	74.24%	106.98%	100.00%	-
EY	11.10	11.72	13.09	8.44	8.55	5.93	6.34	9.77%
YoY %	-5.29%	-10.47%	55.09%	-1.29%	44.18%	-6.47%	-	-
Horiz. %	175.08%	184.86%	206.47%	133.12%	134.86%	93.53%	100.00%	-
DY	4.08	5.25	4.95	4.76	3.16	6.22	14.19	-18.75%
YoY %	-22.29%	6.06%	3.99%	50.63%	-49.20%	-56.17%	-	-
Horiz. %	28.75%	37.00%	34.88%	33.54%	22.27%	43.83%	100.00%	-
P/NAPS	0.94	0.69	0.78	0.88	0.87	0.92	0.79	2.93%
YoY %	36.23%	-11.54%	-11.36%	1.15%	-5.43%	16.46%	-	-
Horiz. %	118.99%	87.34%	98.73%	111.39%	110.13%	116.46%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	28/08/06	29/08/05	26/08/04	28/08/03	23/08/02	28/08/01	-
Price	6.20	4.02	4.10	4.00	4.54	3.90	3.66	-
P/RPS	0.80	0.52	0.48	0.56	0.79	0.77	0.65	3.51%
YoY %	53.85%	8.33%	-14.29%	-29.11%	2.60%	18.46%	-	-
Horiz. %	123.08%	80.00%	73.85%	86.15%	121.54%	118.46%	100.00%	-
P/EPS	9.71	8.89	7.56	11.29	13.41	16.36	15.59	-7.58%
YoY %	9.22%	17.59%	-33.04%	-15.81%	-18.03%	4.94%	-	-
Horiz. %	62.28%	57.02%	48.49%	72.42%	86.02%	104.94%	100.00%	-
EY	10.29	11.25	13.22	8.86	7.46	6.11	6.41	8.20%
YoY %	-8.53%	-14.90%	49.21%	18.77%	22.09%	-4.68%	-	-
Horiz. %	160.53%	175.51%	206.24%	138.22%	116.38%	95.32%	100.00%	-
DY	3.78	5.04	5.00	5.00	2.75	6.41	14.34	-19.91%
YoY %	-25.00%	0.80%	0.00%	81.82%	-57.10%	-55.30%	-	-
Horiz. %	26.36%	35.15%	34.87%	34.87%	19.18%	44.70%	100.00%	-
P/NAPS	1.01	0.72	0.77	0.84	1.00	0.89	0.78	4.39%
YoY %	40.28%	-6.49%	-8.33%	-16.00%	12.36%	14.10%	-	-
Horiz. %	129.49%	92.31%	98.72%	107.69%	128.21%	114.10%	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