[ORIENT] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	4,163,017	5,214,522	3,999,204	4,015,260	4,372,641	3,691,490	2,950,547	5.89%
YoY %	-20.16%	30.39%	-0.40%	-8.17%	18.45%	25.11%	-	-
Horiz. %	141.09%	176.73%	135.54%	136.09%	148.20%	125.11%	100.00%	-
PBT	404,563	609,990	469,546	353,178	377,899	266,945	255,997	7.91%
YoY %	-33.68%	29.91%	32.95%	-6.54%	41.56%	4.28%	-	-
Horiz. %	158.03%	238.28%	183.42%	137.96%	147.62%	104.28%	100.00%	-
Tax	-112,547	-139,388	-107,539	-86,057	-95,880	-83,685	-81,116	5.60%
YoY %	19.26%	-29.62%	-24.96%	10.25%	-14.57%	-3.17%	-	-
Horiz. %	138.75%	171.84%	132.57%	106.09%	118.20%	103.17%	100.00%	-
NP	292,016	470,602	362,007	267,121	282,019	183,260	174,881	8.91%
YoY %	-37.95%	30.00%	35.52%	-5.28%	53.89%	4.79%	-	-
Horiz. %	166.98%	269.10%	207.00%	152.74%	161.26%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	252,252	388,064	329,961	233,812	280,278	183,260	174,881	6.28%
YoY %	-35.00%	17.61%	41.12%	-16.58%	52.94%	4.79%	-	-
Horiz. %	144.24%	221.90%	188.68%	133.70%	160.27%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.82%	22.85%	22.90%	24.37%	25.37%	31.35%	31.69%	-
YoY %	21.75%	-0.22%	-6.03%	-3.94%	-19.07%	-1.07%	-	-
Horiz. %	87.79%	72.10%	72.26%	76.90%	80.06%	98.93%	100.00%	-
Total Cost	3,871,001	4,743,920	3,637,197	3,748,139	4,090,622	3,508,230	2,775,666	5.69%
YoY %	-18.40%	30.43%	-2.96%	-8.37%	16.60%	26.39%	-	-
Horiz. %	139.46%	170.91%	131.04%	135.04%	147.37%	126.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,618,345	3,627,262	3,168,343	2,880,026	2,749,152	2,457,480	2,349,198	7.45%
YoY %	-0.25%	14.48%	10.01%	4.76%	11.87%	4.61%	-	-
Horiz. %	154.02%	154.40%	134.87%	122.60%	117.03%	104.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	83,392	118,929	121,324	104,710	105,981	103,350	64,630	4.33%
YoY %	-29.88%	-1.97%	15.87%	-1.20%	2.55%	59.91%	-	-
Horiz. %	129.03%	184.02%	187.72%	162.01%	163.98%	159.91%	100.00%	-
Div Payout %	33.06%	30.65%	36.77%	44.78%	37.81%	56.40%	36.96%	-
YoY %	7.86%	-16.64%	-17.89%	18.43%	-32.96%	52.60%	-	-
Horiz. %	89.45%	82.93%	99.49%	121.16%	102.30%	152.60%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	3,618,345	3,627,262	3,168,343	2,880,026	2,749,152	2,457,480	2,349,198	7.45%
YoY %	-0.25%	14.48%	10.01%	4.76%	11.87%	4.61%	-	-
Horiz. %	154.02%	154.40%	134.87%	122.60%	117.03%	104.61%	100.00%	-
NOSH	516,906	517,035	517,018	516,995	517,020	517,037	516,647	0.00%
YoY %	-0.02%	0.00%	0.00%	-0.00%	-0.00%	0.08%	-	-
Horiz. %	100.05%	100.08%	100.07%	100.07%	100.07%	100.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.01%	9.02%	9.05%	6.65%	6.45%	4.96%	5.93%	-
YoY %	-22.28%	-0.33%	36.09%	3.10%	30.04%	-16.36%	-	-
Horiz. %	118.21%	152.11%	152.61%	112.14%	108.77%	83.64%	100.00%	-
ROE	6.97%	10.70%	10.41%	8.12%	10.20%	7.46%	7.44%	-
YoY %	-34.86%	2.79%	28.20%	-20.39%	36.73%	0.27%	-	-
Horiz. %	93.68%	143.82%	139.92%	109.14%	137.10%	100.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	805.37	1,008.54	773.51	776.65	845.74	713.97	571.09	5.89%
YoY %	-20.14%	30.38%	-0.40%	-8.17%	18.46%	25.02%	-	-
Horiz. %	141.02%	176.60%	135.44%	135.99%	148.09%	125.02%	100.00%	-
EPS	48.80	75.06	63.82	45.23	54.21	35.44	33.85	6.28%
YoY %	-34.99%	17.61%	41.10%	-16.57%	52.96%	4.70%	-	-
Horiz. %	144.17%	221.74%	188.54%	133.62%	160.15%	104.70%	100.00%	-
DPS	16.13	23.00	23.47	20.25	20.50	20.00	12.50	4.33%
YoY %	-29.87%	-2.00%	15.90%	-1.22%	2.50%	60.00%	-	-
Horiz. %	129.04%	184.00%	187.76%	162.00%	164.00%	160.00%	100.00%	-
NAPS	7.00	7.0155	6.1281	5.5707	5.3173	4.753	4.547	7.44%
YoY %	-0.22%	14.48%	10.01%	4.77%	11.87%	4.53%	-	-
Horiz. %	153.95%	154.29%	134.77%	122.51%	116.94%	104.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 516,995
RPS	671.03	840.52	644.62	647.21	704.82	595.02	475.59	5.89%
YoY %	-20.16%	30.39%	-0.40%	-8.17%	18.45%	25.11%	-	-
Horiz. %	141.09%	176.73%	135.54%	136.09%	148.20%	125.11%	100.00%	-
EPS	40.66	62.55	53.19	37.69	45.18	29.54	28.19	6.28%
YoY %	-35.00%	17.60%	41.12%	-16.58%	52.95%	4.79%	-	-
Horiz. %	144.24%	221.89%	188.68%	133.70%	160.27%	104.79%	100.00%	-
DPS	13.44	19.17	19.56	16.88	17.08	16.66	10.42	4.32%
YoY %	-29.89%	-1.99%	15.88%	-1.17%	2.52%	59.88%	-	-
Horiz. %	128.98%	183.97%	187.72%	162.00%	163.92%	159.88%	100.00%	-
NAPS	5.8323	5.8467	5.107	4.6423	4.4313	3.9612	3.7866	7.45%
YoY %	-0.25%	14.48%	10.01%	4.76%	11.87%	4.61%	-	-
Horiz. %	154.02%	154.41%	134.87%	122.60%	117.03%	104.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	5.45	5.75	5.75	3.86	4.14	4.20	3.96	-
P/RPS	0.68	0.57	0.74	0.50	0.49	0.59	0.69	-0.24%
YoY %	19.30%	-22.97%	48.00%	2.04%	-16.95%	-14.49%	-	-
Horiz. %	98.55%	82.61%	107.25%	72.46%	71.01%	85.51%	100.00%	-
P/EPS	11.17	7.66	9.01	8.54	7.64	11.85	11.70	-0.76%
YoY %	45.82%	-14.98%	5.50%	11.78%	-35.53%	1.28%	-	-
Horiz. %	95.47%	65.47%	77.01%	72.99%	65.30%	101.28%	100.00%	-
EY	8.95	13.05	11.10	11.72	13.09	8.44	8.55	0.76%
YoY %	-31.42%	17.57%	-5.29%	-10.47%	55.09%	-1.29%	-	-
Horiz. %	104.68%	152.63%	129.82%	137.08%	153.10%	98.71%	100.00%	-
DY	2.96	4.00	4.08	5.25	4.95	4.76	3.16	-1.08%
YoY %	-26.00%	-1.96%	-22.29%	6.06%	3.99%	50.63%	-	-
Horiz. %	93.67%	126.58%	129.11%	166.14%	156.65%	150.63%	100.00%	-
P/NAPS	0.78	0.82	0.94	0.69	0.78	0.88	0.87	-1.80%
YoY %	-4.88%	-12.77%	36.23%	-11.54%	-11.36%	1.15%	-	-
Horiz. %	89.66%	94.25%	108.05%	79.31%	89.66%	101.15%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/08/08	28/08/07	28/08/06	29/08/05	26/08/04	28/08/03	-
Price	5.40	5.50	6.20	4.02	4.10	4.00	4.54	-
P/RPS	0.67	0.55	0.80	0.52	0.48	0.56	0.79	-2.70%
YoY %	21.82%	-31.25%	53.85%	8.33%	-14.29%	-29.11%	-	-
Horiz. %	84.81%	69.62%	101.27%	65.82%	60.76%	70.89%	100.00%	-
P/EPS	11.07	7.33	9.71	8.89	7.56	11.29	13.41	-3.14%
YoY %	51.02%	-24.51%	9.22%	17.59%	-33.04%	-15.81%	-	-
Horiz. %	82.55%	54.66%	72.41%	66.29%	56.38%	84.19%	100.00%	-
EY	9.04	13.65	10.29	11.25	13.22	8.86	7.46	3.25%
YoY %	-33.77%	32.65%	-8.53%	-14.90%	49.21%	18.77%	-	-
Horiz. %	121.18%	182.98%	137.94%	150.80%	177.21%	118.77%	100.00%	-
DY	2.99	4.18	3.78	5.04	5.00	5.00	2.75	1.40%
YoY %	-28.47%	10.58%	-25.00%	0.80%	0.00%	81.82%	-	-
Horiz. %	108.73%	152.00%	137.45%	183.27%	181.82%	181.82%	100.00%	-
P/NAPS	0.77	0.78	1.01	0.72	0.77	0.84	1.00	-4.25%
YoY %	-1.28%	-22.77%	40.28%	-6.49%	-8.33%	-16.00%	-	-
Horiz. %	77.00%	78.00%	101.00%	72.00%	77.00%	84.00%	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