[ORIENT] YoY TTM Result on 31-Dec-2002 [#4]

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
TTM Result
Revenue	4,207,457	4,112,790	3,138,050	2,946,277	2,557,677	2,784,356	1,758,211	-0.92%
YoY %	2.30%	31.06%	6.51%	15.19%	-8.14%	58.36%	-	-
Horiz. %	239.30%	233.92%	178.48%	167.57%	145.47%	158.36%	100.00%	-
PBT	328,570	354,627	226,093	247,611	198,196	223,852	175,580	-0.66%
YoY %	-7.35%	56.85%	-8.69%	24.93%	-11.46%	27.49%	-	-
Horiz. %	187.13%	201.97%	128.77%	141.02%	112.88%	127.49%	100.00%	-
Tax	-72,246	-115,646	-67,051	-84,909	-82,864	-79,069	-30,304	-0.91%
YoY %	37.53%	-72.47%	21.03%	-2.47%	-4.80%	-160.92%	-	-
Horiz. %	238.40%	381.62%	221.26%	280.19%	273.44%	260.92%	100.00%	-
NP	256,324	238,981	159,042	162,702	115,332	144,783	145,276	-0.60%
YoY %	7.26%	50.26%	-2.25%	41.07%	-20.34%	-0.34%	-	-
Horiz. %	176.44%	164.50%	109.48%	112.00%	79.39%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	246,550	238,981	159,042	162,702	115,332	144,783	145,276	-0.56%
YoY %	3.17%	50.26%	-2.25%	41.07%	-20.34%	-0.34%	-	-
Horiz. %	169.71%	164.50%	109.48%	112.00%	79.39%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	32.61%	29.66%	34.29%	41.81%	35.32%	17.26%	-
YoY %	-32.57%	9.95%	-13.50%	-17.99%	18.37%	104.63%	-	-
Horiz. %	127.40%	188.93%	171.84%	198.67%	242.24%	204.63%	100.00%	-
Total Cost	3,951,133	3,873,809	2,979,008	2,783,575	2,442,345	2,639,573	1,612,935	-0.94%
YoY %	2.00%	30.04%	7.02%	13.97%	-7.47%	63.65%	-	-
Horiz. %	244.97%	240.17%	184.69%	172.58%	151.42%	163.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,074,514	2,661,307	2,396,561	2,250,889	2,204,042	2,382,234	2,343,670	-0.28%
YoY %	15.53%	11.05%	6.47%	2.13%	-7.48%	1.65%	-	-
Horiz. %	131.18%	113.55%	102.26%	96.04%	94.04%	101.65%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Dividend
Div	104,710	105,981	103,350	129,238	129,338	336,323	54,937	-0.68%
YoY %	-1.20%	2.55%	-20.03%	-0.08%	-61.54%	512.20%	-	-
Horiz. %	190.60%	192.91%	188.12%	235.25%	235.43%	612.20%	100.00%	-
Div Payout %	42.47%	44.35%	64.98%	79.43%	112.14%	232.29%	37.82%	-
YoY %	-4.24%	-31.75%	-18.19%	-29.17%	-51.72%	514.20%	-	-
Horiz. %	112.30%	117.27%	171.81%	210.02%	296.51%	614.20%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Equity
Net Worth	3,074,514	2,661,307	2,396,561	2,250,889	2,204,042	2,382,234	2,343,670	-0.28%
YoY %	15.53%	11.05%	6.47%	2.13%	-7.48%	1.65%	-	-
Horiz. %	131.18%	113.55%	102.26%	96.04%	94.04%	101.65%	100.00%	-
NOSH	517,046	516,919	516,823	517,041	517,210	517,472	323,140	-0.49%
YoY %	0.02%	0.02%	-0.04%	-0.03%	-0.05%	60.14%	-	-
Horiz. %	160.01%	159.97%	159.94%	160.01%	160.06%	160.14%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Ratio Analysis
NP Margin	6.09%	5.81%	5.07%	5.52%	4.51%	5.20%	8.26%	-
YoY %	4.82%	14.60%	-8.15%	22.39%	-13.27%	-37.05%	-	-
Horiz. %	73.73%	70.34%	61.38%	66.83%	54.60%	62.95%	100.00%	-
ROE	8.02%	8.98%	6.64%	7.23%	5.23%	6.08%	6.20%	-
YoY %	-10.69%	35.24%	-8.16%	38.24%	-13.98%	-1.94%	-	-
Horiz. %	129.35%	144.84%	107.10%	116.61%	84.35%	98.06%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Per Share
RPS	813.75	795.63	607.18	569.83	494.51	538.07	544.10	-0.42%
YoY %	2.28%	31.04%	6.55%	15.23%	-8.10%	-1.11%	-	-
Horiz. %	149.56%	146.23%	111.59%	104.73%	90.89%	98.89%	100.00%	-
EPS	47.68	46.23	30.77	31.47	22.30	27.98	44.96	-0.06%
YoY %	3.14%	50.24%	-2.22%	41.12%	-20.30%	-37.77%	-	-
Horiz. %	106.05%	102.82%	68.44%	70.00%	49.60%	62.23%	100.00%	-
DPS	20.25	20.50	20.00	25.00	25.00	64.99	17.00	-0.18%
YoY %	-1.22%	2.50%	-20.00%	0.00%	-61.53%	282.29%	-	-
Horiz. %	119.12%	120.59%	117.65%	147.06%	147.06%	382.29%	100.00%	-
NAPS	5.9463	5.1484	4.6371	4.3534	4.2614	4.6036	7.2528	0.21%
YoY %	15.50%	11.03%	6.52%	2.16%	-7.43%	-36.53%	-	-
Horiz. %	81.99%	70.98%	63.94%	60.02%	58.76%	63.47%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Adjusted Per Share Value based on latest NOSH - 517,041
RPS	678.19	662.93	505.82	474.90	412.27	448.81	283.40	-0.92%
YoY %	2.30%	31.06%	6.51%	15.19%	-8.14%	58.37%	-	-
Horiz. %	239.30%	233.92%	178.48%	167.57%	145.47%	158.37%	100.00%	-
EPS	39.74	38.52	25.64	26.23	18.59	23.34	23.42	-0.56%
YoY %	3.17%	50.23%	-2.25%	41.10%	-20.35%	-0.34%	-	-
Horiz. %	169.68%	164.47%	109.48%	112.00%	79.38%	99.66%	100.00%	-
DPS	16.88	17.08	16.66	20.83	20.85	54.21	8.86	-0.68%
YoY %	-1.17%	2.52%	-20.02%	-0.10%	-61.54%	511.85%	-	-
Horiz. %	190.52%	192.78%	188.04%	235.10%	235.33%	611.85%	100.00%	-
NAPS	4.9558	4.2897	3.863	3.6282	3.5527	3.8399	3.7777	-0.28%
YoY %	15.53%	11.05%	6.47%	2.13%	-7.48%	1.65%	-	-
Horiz. %	131.19%	113.55%	102.26%	96.04%	94.04%	101.65%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-	-
Price	4.08	4.14	4.60	3.70	3.80	3.72	0.00	-
P/RPS	0.50	0.52	0.76	0.65	0.77	0.69	0.00	-100.00%
YoY %	-3.85%	-31.58%	16.92%	-15.58%	11.59%	0.00%	-	-
Horiz. %	72.46%	75.36%	110.14%	94.20%	111.59%	100.00%	-	-
P/EPS	8.56	8.95	14.95	11.76	17.04	13.30	0.00	-100.00%
YoY %	-4.36%	-40.13%	27.13%	-30.99%	28.12%	0.00%	-	-
Horiz. %	64.36%	67.29%	112.41%	88.42%	128.12%	100.00%	-	-
EY	11.69	11.17	6.69	8.50	5.87	7.52	0.00	-100.00%
YoY %	4.66%	66.97%	-21.29%	44.80%	-21.94%	0.00%	-	-
Horiz. %	155.45%	148.54%	88.96%	113.03%	78.06%	100.00%	-	-
DY	4.96	4.95	4.35	6.76	6.58	17.47	0.00	-100.00%
YoY %	0.20%	13.79%	-35.65%	2.74%	-62.34%	0.00%	-	-
Horiz. %	28.39%	28.33%	24.90%	38.69%	37.66%	100.00%	-	-
P/NAPS	0.69	0.80	0.99	0.85	0.89	0.81	0.00	-100.00%
YoY %	-13.75%	-19.19%	16.47%	-4.49%	9.88%	0.00%	-	-
Horiz. %	85.19%	98.77%	122.22%	104.94%	109.88%	100.00%	-	-

	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	28/02/05	26/02/04	03/04/03	25/02/02	28/02/01	-	-
Price	4.14	4.30	4.58	3.36	3.64	3.64	0.00	-
P/RPS	0.51	0.54	0.75	0.59	0.74	0.68	0.00	-100.00%
YoY %	-5.56%	-28.00%	27.12%	-20.27%	8.82%	0.00%	-	-
Horiz. %	75.00%	79.41%	110.29%	86.76%	108.82%	100.00%	-	-
P/EPS	8.68	9.30	14.88	10.68	16.32	13.01	0.00	-100.00%
YoY %	-6.67%	-37.50%	39.33%	-34.56%	25.44%	0.00%	-	-
Horiz. %	66.72%	71.48%	114.37%	82.09%	125.44%	100.00%	-	-
EY	11.52	10.75	6.72	9.37	6.13	7.69	0.00	-100.00%
YoY %	7.16%	59.97%	-28.28%	52.85%	-20.29%	0.00%	-	-
Horiz. %	149.80%	139.79%	87.39%	121.85%	79.71%	100.00%	-	-
DY	4.89	4.77	4.37	7.44	6.87	17.86	0.00	-100.00%
YoY %	2.52%	9.15%	-41.26%	8.30%	-61.53%	0.00%	-	-
Horiz. %	27.38%	26.71%	24.47%	41.66%	38.47%	100.00%	-	-
P/NAPS	0.70	0.84	0.99	0.77	0.85	0.79	0.00	-100.00%
YoY %	-16.67%	-15.15%	28.57%	-9.41%	7.59%	0.00%	-	-
Horiz. %	88.61%	106.33%	125.32%	97.47%	107.59%	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