[ORIENT] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -43.6%
YoY- -64.79%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,780,085 2,782,622 3,296,265 3,231,545 4,163,017 5,214,522 3,999,204 -5.87%
PBT 338,203 380,340 520,117 296,561 404,563 609,990 469,546 -5.31%
Tax -73,422 -77,650 -100,008 -47,273 -112,547 -139,388 -107,539 -6.15%
NP 264,781 302,690 420,109 249,288 292,016 470,602 362,007 -5.07%
-
NP to SH 170,852 224,966 333,104 88,819 252,252 388,064 329,961 -10.38%
-
Tax Rate 21.71% 20.42% 19.23% 15.94% 27.82% 22.85% 22.90% -
Total Cost 2,515,304 2,479,932 2,876,156 2,982,257 3,871,001 4,743,920 3,637,197 -5.95%
-
Net Worth 4,638,598 4,528,628 4,294,631 4,610,082 3,618,345 3,627,262 3,168,343 6.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 24,821 18,614 47,656 51,689 83,392 118,929 121,324 -23.21%
Div Payout % 14.53% 8.27% 14.31% 58.20% 33.06% 30.65% 36.77% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,638,598 4,528,628 4,294,631 4,610,082 3,618,345 3,627,262 3,168,343 6.55%
NOSH 621,204 620,428 620,297 620,109 516,906 517,035 517,018 3.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.52% 10.88% 12.75% 7.71% 7.01% 9.02% 9.05% -
ROE 3.68% 4.97% 7.76% 1.93% 6.97% 10.70% 10.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 447.53 448.50 531.40 521.12 805.37 1,008.54 773.51 -8.70%
EPS 27.50 36.26 53.70 14.32 48.80 75.06 63.82 -13.08%
DPS 4.00 3.00 7.68 8.34 16.13 23.00 23.47 -25.51%
NAPS 7.4671 7.2992 6.9235 7.4343 7.00 7.0155 6.1281 3.34%
Adjusted Per Share Value based on latest NOSH - 620,109
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 448.12 448.53 531.32 520.89 671.03 840.52 644.62 -5.87%
EPS 27.54 36.26 53.69 14.32 40.66 62.55 53.19 -10.38%
DPS 4.00 3.00 7.68 8.33 13.44 19.17 19.56 -23.22%
NAPS 7.4769 7.2996 6.9224 7.4309 5.8323 5.8467 5.107 6.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.85 6.70 5.17 6.18 5.45 5.75 5.75 -
P/RPS 2.20 1.49 0.97 1.19 0.68 0.57 0.74 19.89%
P/EPS 35.81 18.48 9.63 43.15 11.17 7.66 9.01 25.83%
EY 2.79 5.41 10.39 2.32 8.95 13.05 11.10 -20.54%
DY 0.41 0.45 1.49 1.35 2.96 4.00 4.08 -31.79%
P/NAPS 1.32 0.92 0.75 0.83 0.78 0.82 0.94 5.81%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 27/08/12 25/08/11 30/08/10 27/08/09 28/08/08 28/08/07 -
Price 8.30 7.90 4.70 5.15 5.40 5.50 6.20 -
P/RPS 1.85 1.76 0.88 0.99 0.67 0.55 0.80 14.98%
P/EPS 30.18 21.79 8.75 35.96 11.07 7.33 9.71 20.78%
EY 3.31 4.59 11.43 2.78 9.04 13.65 10.29 -17.21%
DY 0.48 0.38 1.63 1.62 2.99 4.18 3.78 -29.08%
P/NAPS 1.11 1.08 0.68 0.69 0.77 0.78 1.01 1.58%

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

Post a Comment