[ORIENT] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	4,779,185	3,961,265	4,108,449	4,326,331	3,360,149	2,987,160	2,508,348	11.33%
YoY %	20.65%	-3.58%	-5.04%	28.75%	12.49%	19.09%	-	-
Horiz. %	190.53%	157.92%	163.79%	172.48%	133.96%	119.09%	100.00%	-
PBT	554,104	434,265	339,870	367,631	247,407	253,523	197,526	18.73%
YoY %	27.60%	27.77%	-7.55%	48.59%	-2.41%	28.35%	-	-
Horiz. %	280.52%	219.85%	172.06%	186.12%	125.25%	128.35%	100.00%	-
Tax	-132,000	-96,183	-80,718	-109,273	-76,532	-88,292	-81,891	8.27%
YoY %	-37.24%	-19.16%	26.13%	-42.78%	13.32%	-7.82%	-	-
Horiz. %	161.19%	117.45%	98.57%	133.44%	93.46%	107.82%	100.00%	-
NP	422,104	338,082	259,152	258,358	170,875	165,231	115,635	24.06%
YoY %	24.85%	30.46%	0.31%	51.20%	3.42%	42.89%	-	-
Horiz. %	365.03%	292.37%	224.11%	223.43%	147.77%	142.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	342,769	323,960	226,319	258,358	170,875	165,231	115,635	19.83%
YoY %	5.81%	43.14%	-12.40%	51.20%	3.42%	42.89%	-	-
Horiz. %	296.42%	280.16%	195.72%	223.43%	147.77%	142.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	22.15%	23.75%	29.72%	30.93%	34.83%	41.46%	-
YoY %	7.54%	-6.74%	-20.09%	-3.91%	-11.20%	-15.99%	-	-
Horiz. %	57.45%	53.42%	57.28%	71.68%	74.60%	84.01%	100.00%	-
Total Cost	4,357,081	3,623,183	3,849,297	4,067,973	3,189,274	2,821,929	2,392,713	10.49%
YoY %	20.26%	-5.87%	-5.38%	27.55%	13.02%	17.94%	-	-
Horiz. %	182.10%	151.43%	160.88%	170.02%	133.29%	117.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,410,086	3,108,102	4,605,445	2,715,230	2,435,715	2,295,507	2,211,085	7.48%
YoY %	9.72%	-32.51%	69.62%	11.48%	6.11%	3.82%	-	-
Horiz. %	154.23%	140.57%	208.29%	122.80%	110.16%	103.82%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	118,929	121,324	104,710	105,981	103,350	129,238	129,338	-1.38%
YoY %	-1.97%	15.87%	-1.20%	2.55%	-20.03%	-0.08%	-	-
Horiz. %	91.95%	93.80%	80.96%	81.94%	79.91%	99.92%	100.00%	-
Div Payout %	34.70%	37.45%	46.27%	41.02%	60.48%	78.22%	111.85%	-
YoY %	-7.34%	-19.06%	12.80%	-32.18%	-22.68%	-30.07%	-	-
Horiz. %	31.02%	33.48%	41.37%	36.67%	54.07%	69.93%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	3,410,086	3,108,102	4,605,445	2,715,230	2,435,715	2,295,507	2,211,085	7.48%
YoY %	9.72%	-32.51%	69.62%	11.48%	6.11%	3.82%	-	-
Horiz. %	154.23%	140.57%	208.29%	122.80%	110.16%	103.82%	100.00%	-
NOSH	517,095	516,897	829,810	517,019	517,290	516,552	516,596	0.01%
YoY %	0.04%	-37.71%	60.50%	-0.05%	0.14%	-0.01%	-	-
Horiz. %	100.10%	100.06%	160.63%	100.08%	100.13%	99.99%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	8.83%	8.53%	6.31%	5.97%	5.09%	5.53%	4.61%	-
YoY %	3.52%	35.18%	5.70%	17.29%	-7.96%	19.96%	-	-
Horiz. %	191.54%	185.03%	136.88%	129.50%	110.41%	119.96%	100.00%	-
ROE	10.05%	10.42%	4.91%	9.52%	7.02%	7.20%	5.23%	-
YoY %	-3.55%	112.22%	-48.42%	35.61%	-2.50%	37.67%	-	-
Horiz. %	192.16%	199.24%	93.88%	182.03%	134.23%	137.67%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	924.24	766.35	495.11	836.78	649.57	578.29	485.55	11.31%
YoY %	20.60%	54.78%	-40.83%	28.82%	12.33%	19.10%	-	-
Horiz. %	190.35%	157.83%	101.97%	172.34%	133.78%	119.10%	100.00%	-
EPS	66.29	62.67	27.27	49.97	33.03	31.99	22.38	19.81%
YoY %	5.78%	129.81%	-45.43%	51.29%	3.25%	42.94%	-	-
Horiz. %	296.20%	280.03%	121.85%	223.28%	147.59%	142.94%	100.00%	-
DPS	23.00	23.47	12.62	20.50	20.00	25.00	25.00	-1.37%
YoY %	-2.00%	85.97%	-38.44%	2.50%	-20.00%	0.00%	-	-
Horiz. %	92.00%	93.88%	50.48%	82.00%	80.00%	100.00%	100.00%	-
NAPS	6.5947	6.013	5.55	5.2517	4.7086	4.4439	4.2801	7.46%
YoY %	9.67%	8.34%	5.68%	11.53%	5.96%	3.83%	-	-
Horiz. %	154.08%	140.49%	129.67%	122.70%	110.01%	103.83%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 517,019
RPS	770.35	638.51	662.23	697.35	541.62	481.49	404.32	11.33%
YoY %	20.65%	-3.58%	-5.04%	28.75%	12.49%	19.09%	-	-
Horiz. %	190.53%	157.92%	163.79%	172.47%	133.96%	119.09%	100.00%	-
EPS	55.25	52.22	36.48	41.64	27.54	26.63	18.64	19.83%
YoY %	5.80%	43.15%	-12.39%	51.20%	3.42%	42.86%	-	-
Horiz. %	296.41%	280.15%	195.71%	223.39%	147.75%	142.86%	100.00%	-
DPS	19.17	19.56	16.88	17.08	16.66	20.83	20.85	-1.38%
YoY %	-1.99%	15.88%	-1.17%	2.52%	-20.02%	-0.10%	-	-
Horiz. %	91.94%	93.81%	80.96%	81.92%	79.90%	99.90%	100.00%	-
NAPS	5.4967	5.0099	7.4234	4.3766	3.9261	3.7001	3.564	7.48%
YoY %	9.72%	-32.51%	69.62%	11.47%	6.11%	3.82%	-	-
Horiz. %	154.23%	140.57%	208.29%	122.80%	110.16%	103.82%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	5.70	4.98	4.10	4.10	4.36	3.36	3.74	-
P/RPS	0.62	0.65	0.83	0.49	0.67	0.58	0.77	-3.54%
YoY %	-4.62%	-21.69%	69.39%	-26.87%	15.52%	-24.68%	-	-
Horiz. %	80.52%	84.42%	107.79%	63.64%	87.01%	75.32%	100.00%	-
P/EPS	8.60	7.95	15.03	8.20	13.20	10.50	16.71	-10.47%
YoY %	8.18%	-47.11%	83.29%	-37.88%	25.71%	-37.16%	-	-
Horiz. %	51.47%	47.58%	89.95%	49.07%	78.99%	62.84%	100.00%	-
EY	11.63	12.59	6.65	12.19	7.58	9.52	5.99	11.68%
YoY %	-7.63%	89.32%	-45.45%	60.82%	-20.38%	58.93%	-	-
Horiz. %	194.16%	210.18%	111.02%	203.51%	126.54%	158.93%	100.00%	-
DY	4.04	4.71	3.08	5.00	4.59	7.44	6.68	-8.03%
YoY %	-14.23%	52.92%	-38.40%	8.93%	-38.31%	11.38%	-	-
Horiz. %	60.48%	70.51%	46.11%	74.85%	68.71%	111.38%	100.00%	-
P/NAPS	0.86	0.83	0.74	0.78	0.93	0.76	0.87	-0.19%
YoY %	3.61%	12.16%	-5.13%	-16.13%	22.37%	-12.64%	-	-
Horiz. %	98.85%	95.40%	85.06%	89.66%	106.90%	87.36%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	12/06/07	14/06/06	26/05/05	27/05/04	28/05/03	20/05/02	-
Price	5.90	5.50	3.84	4.12	3.96	3.80	4.00	-
P/RPS	0.64	0.72	0.78	0.49	0.61	0.66	0.82	-4.04%
YoY %	-11.11%	-7.69%	59.18%	-19.67%	-7.58%	-19.51%	-	-
Horiz. %	78.05%	87.80%	95.12%	59.76%	74.39%	80.49%	100.00%	-
P/EPS	8.90	8.78	14.08	8.24	11.99	11.88	17.87	-10.95%
YoY %	1.37%	-37.64%	70.87%	-31.28%	0.93%	-33.52%	-	-
Horiz. %	49.80%	49.13%	78.79%	46.11%	67.10%	66.48%	100.00%	-
EY	11.24	11.40	7.10	12.13	8.34	8.42	5.60	12.30%
YoY %	-1.40%	60.56%	-41.47%	45.44%	-0.95%	50.36%	-	-
Horiz. %	200.71%	203.57%	126.79%	216.61%	148.93%	150.36%	100.00%	-
DY	3.90	4.27	3.29	4.98	5.05	6.58	6.25	-7.55%
YoY %	-8.67%	29.79%	-33.94%	-1.39%	-23.25%	5.28%	-	-
Horiz. %	62.40%	68.32%	52.64%	79.68%	80.80%	105.28%	100.00%	-
P/NAPS	0.89	0.91	0.69	0.78	0.84	0.86	0.93	-0.72%
YoY %	-2.20%	31.88%	-11.54%	-7.14%	-2.33%	-7.53%	-	-
Horiz. %	95.70%	97.85%	74.19%	83.87%	90.32%	92.47%	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