[ORIENT] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	2,747,598	2,758,418	3,258,735	3,234,336	3,666,097	5,314,549	4,201,805	-6.82%
YoY %	-0.39%	-15.35%	0.75%	-11.78%	-31.02%	26.48%	-	-
Horiz. %	65.39%	65.65%	77.56%	76.97%	87.25%	126.48%	100.00%	-
PBT	283,997	404,940	494,248	296,352	316,790	625,687	489,257	-8.65%
YoY %	-29.87%	-18.07%	66.78%	-6.45%	-49.37%	27.89%	-	-
Horiz. %	58.05%	82.77%	101.02%	60.57%	64.75%	127.89%	100.00%	-
Tax	-65,286	-76,097	-100,805	-47,372	-94,442	-140,890	-131,536	-11.00%
YoY %	14.21%	24.51%	-112.79%	49.84%	32.97%	-7.11%	-	-
Horiz. %	49.63%	57.85%	76.64%	36.01%	71.80%	107.11%	100.00%	-
NP	218,711	328,843	393,443	248,980	222,348	484,797	357,721	-7.86%
YoY %	-33.49%	-16.42%	58.02%	11.98%	-54.14%	35.52%	-	-
Horiz. %	61.14%	91.93%	109.99%	69.60%	62.16%	135.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,994	250,321	304,474	94,991	185,082	402,476	311,543	-11.07%
YoY %	-38.48%	-17.79%	220.53%	-48.68%	-54.01%	29.19%	-	-
Horiz. %	49.43%	80.35%	97.73%	30.49%	59.41%	129.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	18.79%	20.40%	15.99%	29.81%	22.52%	26.88%	-
YoY %	22.35%	-7.89%	27.58%	-46.36%	32.37%	-16.22%	-	-
Horiz. %	85.53%	69.90%	75.89%	59.49%	110.90%	83.78%	100.00%	-
Total Cost	2,528,887	2,429,575	2,865,292	2,985,356	3,443,749	4,829,752	3,844,084	-6.73%
YoY %	4.09%	-15.21%	-4.02%	-13.31%	-28.70%	25.64%	-	-
Horiz. %	65.79%	63.20%	74.54%	77.66%	89.59%	125.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,702,080	4,525,214	4,330,870	3,907,631	3,618,504	3,683,819	3,279,137	6.18%
YoY %	3.91%	4.49%	10.83%	7.99%	-1.77%	12.34%	-	-
Horiz. %	143.39%	138.00%	132.07%	119.17%	110.35%	112.34%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	24,821	18,614	29,040	44,459	57,537	118,922	118,921	-22.96%
YoY %	33.35%	-35.90%	-34.68%	-22.73%	-51.62%	0.00%	-	-
Horiz. %	20.87%	15.65%	24.42%	37.39%	48.38%	100.00%	100.00%	-
Div Payout %	16.12%	7.44%	9.54%	46.80%	31.09%	29.55%	38.17%	-
YoY %	116.67%	-22.01%	-79.62%	50.53%	5.21%	-22.58%	-	-
Horiz. %	42.23%	19.49%	24.99%	122.61%	81.45%	77.42%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,702,080	4,525,214	4,330,870	3,907,631	3,618,504	3,683,819	3,279,137	6.18%
YoY %	3.91%	4.49%	10.83%	7.99%	-1.77%	12.34%	-	-
Horiz. %	143.39%	138.00%	132.07%	119.17%	110.35%	112.34%	100.00%	-
NOSH	620,081	620,691	620,042	620,534	516,929	517,019	517,083	3.07%
YoY %	-0.10%	0.10%	-0.08%	20.04%	-0.02%	-0.01%	-	-
Horiz. %	119.92%	120.04%	119.91%	120.01%	99.97%	99.99%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	7.96%	11.92%	12.07%	7.70%	6.06%	9.12%	8.51%	-
YoY %	-33.22%	-1.24%	56.75%	27.06%	-33.55%	7.17%	-	-
Horiz. %	93.54%	140.07%	141.83%	90.48%	71.21%	107.17%	100.00%	-
ROE	3.28%	5.53%	7.03%	2.43%	5.11%	10.93%	9.50%	-
YoY %	-40.69%	-21.34%	189.30%	-52.45%	-53.25%	15.05%	-	-
Horiz. %	34.53%	58.21%	74.00%	25.58%	53.79%	115.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	443.10	444.41	525.57	521.22	709.21	1,027.92	812.60	-9.60%
YoY %	-0.29%	-15.44%	0.83%	-26.51%	-31.01%	26.50%	-	-
Horiz. %	54.53%	54.69%	64.68%	64.14%	87.28%	126.50%	100.00%	-
EPS	24.83	40.33	49.11	15.31	35.80	77.85	60.25	-13.72%
YoY %	-38.43%	-17.88%	220.77%	-57.23%	-54.01%	29.21%	-	-
Horiz. %	41.21%	66.94%	81.51%	25.41%	59.42%	129.21%	100.00%	-
DPS	4.00	3.00	4.68	7.16	11.13	23.00	23.00	-25.26%
YoY %	33.33%	-35.90%	-34.64%	-35.67%	-51.61%	0.00%	-	-
Horiz. %	17.39%	13.04%	20.35%	31.13%	48.39%	100.00%	100.00%	-
NAPS	7.583	7.2906	6.9848	6.2972	7.00	7.1251	6.3416	3.02%
YoY %	4.01%	4.38%	10.92%	-10.04%	-1.76%	12.35%	-	-
Horiz. %	119.58%	114.96%	110.14%	99.30%	110.38%	112.35%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 620,534
RPS	442.88	444.62	525.27	521.34	590.93	856.64	677.28	-6.82%
YoY %	-0.39%	-15.35%	0.75%	-11.78%	-31.02%	26.48%	-	-
Horiz. %	65.39%	65.65%	77.56%	76.98%	87.25%	126.48%	100.00%	-
EPS	24.82	40.35	49.08	15.31	29.83	64.87	50.22	-11.07%
YoY %	-38.49%	-17.79%	220.57%	-48.68%	-54.02%	29.17%	-	-
Horiz. %	49.42%	80.35%	97.73%	30.49%	59.40%	129.17%	100.00%	-
DPS	4.00	3.00	4.68	7.17	9.27	19.17	19.17	-22.96%
YoY %	33.33%	-35.90%	-34.73%	-22.65%	-51.64%	0.00%	-	-
Horiz. %	20.87%	15.65%	24.41%	37.40%	48.36%	100.00%	100.00%	-
NAPS	7.5792	7.2941	6.9809	6.2986	5.8326	5.9379	5.2856	6.18%
YoY %	3.91%	4.49%	10.83%	7.99%	-1.77%	12.34%	-	-
Horiz. %	143.39%	138.00%	132.07%	119.17%	110.35%	112.34%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	8.84	7.70	4.49	5.25	5.50	5.40	6.90	-
P/RPS	2.00	1.73	0.85	1.01	0.78	0.53	0.85	15.31%
YoY %	15.61%	103.53%	-15.84%	29.49%	47.17%	-37.65%	-	-
Horiz. %	235.29%	203.53%	100.00%	118.82%	91.76%	62.35%	100.00%	-
P/EPS	35.60	19.09	9.14	34.30	15.36	6.94	11.45	20.79%
YoY %	86.49%	108.86%	-73.35%	123.31%	121.33%	-39.39%	-	-
Horiz. %	310.92%	166.72%	79.83%	299.56%	134.15%	60.61%	100.00%	-
EY	2.81	5.24	10.94	2.92	6.51	14.42	8.73	-17.20%
YoY %	-46.37%	-52.10%	274.66%	-55.15%	-54.85%	65.18%	-	-
Horiz. %	32.19%	60.02%	125.32%	33.45%	74.57%	165.18%	100.00%	-
DY	0.45	0.39	1.04	1.36	2.02	4.26	3.33	-28.34%
YoY %	15.38%	-62.50%	-23.53%	-32.67%	-52.58%	27.93%	-	-
Horiz. %	13.51%	11.71%	31.23%	40.84%	60.66%	127.93%	100.00%	-
P/NAPS	1.17	1.06	0.64	0.83	0.79	0.76	1.09	1.18%
YoY %	10.38%	65.62%	-22.89%	5.06%	3.95%	-30.28%	-	-
Horiz. %	107.34%	97.25%	58.72%	76.15%	72.48%	69.72%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	22/11/12	18/11/11	30/11/10	19/11/09	27/11/08	28/11/07	-
Price	8.61	7.93	4.32	5.40	5.68	4.70	6.60	-
P/RPS	1.94	1.78	0.82	1.04	0.80	0.46	0.81	15.65%
YoY %	8.99%	117.07%	-21.15%	30.00%	73.91%	-43.21%	-	-
Horiz. %	239.51%	219.75%	101.23%	128.40%	98.77%	56.79%	100.00%	-
P/EPS	34.67	19.66	8.80	35.28	15.86	6.04	10.95	21.15%
YoY %	76.35%	123.41%	-75.06%	122.45%	162.58%	-44.84%	-	-
Horiz. %	316.62%	179.54%	80.37%	322.19%	144.84%	55.16%	100.00%	-
EY	2.88	5.09	11.37	2.83	6.30	16.56	9.13	-17.47%
YoY %	-43.42%	-55.23%	301.77%	-55.08%	-61.96%	81.38%	-	-
Horiz. %	31.54%	55.75%	124.53%	31.00%	69.00%	181.38%	100.00%	-
DY	0.46	0.38	1.08	1.33	1.96	4.89	3.48	-28.60%
YoY %	21.05%	-64.81%	-18.80%	-32.14%	-59.92%	40.52%	-	-
Horiz. %	13.22%	10.92%	31.03%	38.22%	56.32%	140.52%	100.00%	-
P/NAPS	1.14	1.09	0.62	0.86	0.81	0.66	1.04	1.54%
YoY %	4.59%	75.81%	-27.91%	6.17%	22.73%	-36.54%	-	-
Horiz. %	109.62%	104.81%	59.62%	82.69%	77.88%	63.46%	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