[ORIENT] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	4,201,805	3,978,329	4,278,033	4,007,345	2,951,857	2,763,161	2,717,459	7.53%
YoY %	5.62%	-7.01%	6.75%	35.76%	6.83%	1.68%	-	-
Horiz. %	154.62%	146.40%	157.43%	147.47%	108.63%	101.68%	100.00%	-
PBT	489,257	412,101	346,726	333,759	215,865	243,513	167,518	19.54%
YoY %	18.72%	18.85%	3.89%	54.61%	-11.35%	45.37%	-	-
Horiz. %	292.06%	246.00%	206.98%	199.24%	128.86%	145.37%	100.00%	-
Tax	-131,536	-83,378	-84,232	-98,356	-64,036	-93,879	-69,294	11.26%
YoY %	-57.76%	1.01%	14.36%	-53.59%	31.79%	-35.48%	-	-
Horiz. %	189.82%	120.32%	121.56%	141.94%	92.41%	135.48%	100.00%	-
NP	357,721	328,723	262,494	235,403	151,829	149,634	98,224	24.02%
YoY %	8.82%	25.23%	11.51%	55.04%	1.47%	52.34%	-	-
Horiz. %	364.19%	334.67%	267.24%	239.66%	154.57%	152.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	311,543	289,652	260,753	235,403	151,829	149,634	98,224	21.20%
YoY %	7.56%	11.08%	10.77%	55.04%	1.47%	52.34%	-	-
Horiz. %	317.18%	294.89%	265.47%	239.66%	154.57%	152.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.88%	20.23%	24.29%	29.47%	29.66%	38.55%	41.37%	-
YoY %	32.87%	-16.71%	-17.58%	-0.64%	-23.06%	-6.82%	-	-
Horiz. %	64.97%	48.90%	58.71%	71.24%	71.69%	93.18%	100.00%	-
Total Cost	3,844,084	3,649,606	4,015,539	3,771,942	2,800,028	2,613,527	2,619,235	6.59%
YoY %	5.33%	-9.11%	6.46%	34.71%	7.14%	-0.22%	-	-
Horiz. %	146.76%	139.34%	153.31%	144.01%	106.90%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	2,244,722	2,284,382	6.20%
YoY %	2.16%	15.99%	5.76%	11.98%	4.09%	-1.74%	-	-
Horiz. %	143.55%	140.51%	121.14%	114.54%	102.29%	98.26%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	118,921	107,109	105,989	103,387	116,298	129,259	271,675	-12.85%
YoY %	11.03%	1.06%	2.52%	-11.10%	-10.03%	-52.42%	-	-
Horiz. %	43.77%	39.43%	39.01%	38.06%	42.81%	47.58%	100.00%	-
Div Payout %	38.17%	36.98%	40.65%	43.92%	76.60%	86.38%	276.59%	-
YoY %	3.22%	-9.03%	-7.45%	-42.66%	-11.32%	-68.77%	-	-
Horiz. %	13.80%	13.37%	14.70%	15.88%	27.69%	31.23%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	2,244,722	2,284,382	6.20%
YoY %	2.16%	15.99%	5.76%	11.98%	4.09%	-1.74%	-	-
Horiz. %	143.55%	140.51%	121.14%	114.54%	102.29%	98.26%	100.00%	-
NOSH	517,083	541,117	517,128	517,048	516,681	517,217	517,296	-0.00%
YoY %	-4.44%	4.64%	0.02%	0.07%	-0.10%	-0.02%	-	-
Horiz. %	99.96%	104.60%	99.97%	99.95%	99.88%	99.98%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	8.51%	8.26%	6.14%	5.87%	5.14%	5.42%	3.61%	-
YoY %	3.03%	34.53%	4.60%	14.20%	-5.17%	50.14%	-	-
Horiz. %	235.73%	228.81%	170.08%	162.60%	142.38%	150.14%	100.00%	-
ROE	9.50%	9.02%	9.42%	9.00%	6.50%	6.67%	4.30%	-
YoY %	5.32%	-4.25%	4.67%	38.46%	-2.55%	55.12%	-	-
Horiz. %	220.93%	209.77%	219.07%	209.30%	151.16%	155.12%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	812.60	735.21	827.27	775.04	571.31	534.24	525.32	7.53%
YoY %	10.53%	-11.13%	6.74%	35.66%	6.94%	1.70%	-	-
Horiz. %	154.69%	139.95%	157.48%	147.54%	108.75%	101.70%	100.00%	-
EPS	60.25	53.53	50.42	45.53	29.39	28.93	18.99	21.20%
YoY %	12.55%	6.17%	10.74%	54.92%	1.59%	52.34%	-	-
Horiz. %	317.27%	281.89%	265.51%	239.76%	154.77%	152.34%	100.00%	-
DPS	23.00	19.79	20.50	20.00	22.50	25.00	52.50	-12.84%
YoY %	16.22%	-3.46%	2.50%	-11.11%	-10.00%	-52.38%	-	-
Horiz. %	43.81%	37.70%	39.05%	38.10%	42.86%	47.62%	100.00%	-
NAPS	6.3416	5.9318	5.3514	5.0607	4.5224	4.34	4.416	6.21%
YoY %	6.91%	10.85%	5.74%	11.90%	4.20%	-1.72%	-	-
Horiz. %	143.61%	134.33%	121.18%	114.60%	102.41%	98.28%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 517,048
RPS	677.28	641.26	689.57	645.94	475.80	445.39	438.02	7.53%
YoY %	5.62%	-7.01%	6.75%	35.76%	6.83%	1.68%	-	-
Horiz. %	154.62%	146.40%	157.43%	147.47%	108.63%	101.68%	100.00%	-
EPS	50.22	46.69	42.03	37.94	24.47	24.12	15.83	21.20%
YoY %	7.56%	11.09%	10.78%	55.05%	1.45%	52.37%	-	-
Horiz. %	317.25%	294.95%	265.51%	239.67%	154.58%	152.37%	100.00%	-
DPS	19.17	17.26	17.08	16.66	18.75	20.84	43.79	-12.85%
YoY %	11.07%	1.05%	2.52%	-11.15%	-10.03%	-52.41%	-	-
Horiz. %	43.78%	39.42%	39.00%	38.05%	42.82%	47.59%	100.00%	-
NAPS	5.2856	5.1738	4.4607	4.2177	3.7664	3.6182	3.6822	6.20%
YoY %	2.16%	15.99%	5.76%	11.98%	4.10%	-1.74%	-	-
Horiz. %	143.54%	140.51%	121.14%	114.54%	102.29%	98.26%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	6.90	3.92	4.16	4.14	4.48	3.44	3.02	-
P/RPS	0.85	0.53	0.50	0.53	0.78	0.64	0.57	6.88%
YoY %	60.38%	6.00%	-5.66%	-32.05%	21.88%	12.28%	-	-
Horiz. %	149.12%	92.98%	87.72%	92.98%	136.84%	112.28%	100.00%	-
P/EPS	11.45	7.32	8.25	9.09	15.25	11.89	15.90	-5.32%
YoY %	56.42%	-11.27%	-9.24%	-40.39%	28.26%	-25.22%	-	-
Horiz. %	72.01%	46.04%	51.89%	57.17%	95.91%	74.78%	100.00%	-
EY	8.73	13.66	12.12	11.00	6.56	8.41	6.29	5.61%
YoY %	-36.09%	12.71%	10.18%	67.68%	-22.00%	33.70%	-	-
Horiz. %	138.79%	217.17%	192.69%	174.88%	104.29%	133.70%	100.00%	-
DY	3.33	5.05	4.93	4.83	5.02	7.27	17.38	-24.06%
YoY %	-34.06%	2.43%	2.07%	-3.78%	-30.95%	-58.17%	-	-
Horiz. %	19.16%	29.06%	28.37%	27.79%	28.88%	41.83%	100.00%	-
P/NAPS	1.09	0.66	0.78	0.82	0.99	0.79	0.68	8.17%
YoY %	65.15%	-15.38%	-4.88%	-17.17%	25.32%	16.18%	-	-
Horiz. %	160.29%	97.06%	114.71%	120.59%	145.59%	116.18%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	29/11/06	28/11/05	25/11/04	19/11/03	21/11/02	30/11/01	-
Price	6.60	4.52	4.08	4.16	4.42	3.36	3.10	-
P/RPS	0.81	0.61	0.49	0.54	0.77	0.63	0.59	5.42%
YoY %	32.79%	24.49%	-9.26%	-29.87%	22.22%	6.78%	-	-
Horiz. %	137.29%	103.39%	83.05%	91.53%	130.51%	106.78%	100.00%	-
P/EPS	10.95	8.44	8.09	9.14	15.04	11.61	16.33	-6.44%
YoY %	29.74%	4.33%	-11.49%	-39.23%	29.54%	-28.90%	-	-
Horiz. %	67.05%	51.68%	49.54%	55.97%	92.10%	71.10%	100.00%	-
EY	9.13	11.84	12.36	10.94	6.65	8.61	6.13	6.86%
YoY %	-22.89%	-4.21%	12.98%	64.51%	-22.76%	40.46%	-	-
Horiz. %	148.94%	193.15%	201.63%	178.47%	108.48%	140.46%	100.00%	-
DY	3.48	4.38	5.02	4.81	5.09	7.44	16.94	-23.17%
YoY %	-20.55%	-12.75%	4.37%	-5.50%	-31.59%	-56.08%	-	-
Horiz. %	20.54%	25.86%	29.63%	28.39%	30.05%	43.92%	100.00%	-
P/NAPS	1.04	0.76	0.76	0.82	0.98	0.77	0.70	6.81%
YoY %	36.84%	0.00%	-7.32%	-16.33%	27.27%	10.00%	-	-
Horiz. %	148.57%	108.57%	108.57%	117.14%	140.00%	110.00%	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