[ORIENT] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	2,925,965	3,226,369	3,350,502	4,747,490	4,779,185	3,961,265	4,108,449	-5.49%
YoY %	-9.31%	-3.70%	-29.43%	-0.66%	20.65%	-3.58%	-	-
Horiz. %	71.22%	78.53%	81.55%	115.55%	116.33%	96.42%	100.00%	-
PBT	454,659	424,600	408,420	438,688	554,104	434,265	339,870	4.96%
YoY %	7.08%	3.96%	-6.90%	-20.83%	27.60%	27.77%	-	-
Horiz. %	133.77%	124.93%	120.17%	129.08%	163.03%	127.77%	100.00%	-
Tax	-83,753	-89,221	-83,913	-106,611	-132,000	-96,183	-80,718	0.61%
YoY %	6.13%	-6.33%	21.29%	19.23%	-37.24%	-19.16%	-	-
Horiz. %	103.76%	110.53%	103.96%	132.08%	163.53%	119.16%	100.00%	-
NP	370,906	335,379	324,507	332,077	422,104	338,082	259,152	6.15%
YoY %	10.59%	3.35%	-2.28%	-21.33%	24.85%	30.46%	-	-
Horiz. %	143.12%	129.41%	125.22%	128.14%	162.88%	130.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,936	251,528	157,481	290,949	342,769	323,960	226,319	3.41%
YoY %	10.10%	59.72%	-45.87%	-15.12%	5.81%	43.14%	-	-
Horiz. %	122.37%	111.14%	69.58%	128.56%	151.45%	143.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.42%	21.01%	20.55%	24.30%	23.82%	22.15%	23.75%	-
YoY %	-12.33%	2.24%	-15.43%	2.02%	7.54%	-6.74%	-	-
Horiz. %	77.56%	88.46%	86.53%	102.32%	100.29%	93.26%	100.00%	-
Total Cost	2,555,059	2,890,990	3,025,995	4,415,413	4,357,081	3,623,183	3,849,297	-6.59%
YoY %	-11.62%	-4.46%	-31.47%	1.34%	20.26%	-5.87%	-	-
Horiz. %	66.38%	75.10%	78.61%	114.71%	113.19%	94.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,437,264	4,978,320	3,618,983	3,638,590	3,410,086	3,108,102	4,605,445	-0.61%
YoY %	-10.87%	37.56%	-0.54%	6.70%	9.72%	-32.51%	-	-
Horiz. %	96.35%	108.10%	78.58%	79.01%	74.04%	67.49%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	18,614	47,656	51,689	83,392	118,929	121,324	104,710	-24.99%
YoY %	-60.94%	-7.80%	-38.02%	-29.88%	-1.97%	15.87%	-	-
Horiz. %	17.78%	45.51%	49.36%	79.64%	113.58%	115.87%	100.00%	-
Div Payout %	6.72%	18.95%	32.82%	28.66%	34.70%	37.45%	46.27%	-
YoY %	-64.54%	-42.26%	14.52%	-17.41%	-7.34%	-19.06%	-	-
Horiz. %	14.52%	40.96%	70.93%	61.94%	74.99%	80.94%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	4,437,264	4,978,320	3,618,983	3,638,590	3,410,086	3,108,102	4,605,445	-0.61%
YoY %	-10.87%	37.56%	-0.54%	6.70%	9.72%	-32.51%	-	-
Horiz. %	96.35%	108.10%	78.58%	79.01%	74.04%	67.49%	100.00%	-
NOSH	620,292	738,469	516,997	517,021	517,095	516,897	829,810	-4.73%
YoY %	-16.00%	42.84%	-0.00%	-0.01%	0.04%	-37.71%	-	-
Horiz. %	74.75%	88.99%	62.30%	62.31%	62.31%	62.29%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	12.68%	10.39%	9.69%	6.99%	8.83%	8.53%	6.31%	-
YoY %	22.04%	7.22%	38.63%	-20.84%	3.52%	35.18%	-	-
Horiz. %	200.95%	164.66%	153.57%	110.78%	139.94%	135.18%	100.00%	-
ROE	6.24%	5.05%	4.35%	8.00%	10.05%	10.42%	4.91%	-
YoY %	23.56%	16.09%	-45.63%	-20.40%	-3.55%	112.22%	-	-
Horiz. %	127.09%	102.85%	88.59%	162.93%	204.68%	212.22%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	471.71	436.90	648.07	918.24	924.24	766.35	495.11	-0.80%
YoY %	7.97%	-32.58%	-29.42%	-0.65%	20.60%	54.78%	-	-
Horiz. %	95.27%	88.24%	130.89%	185.46%	186.67%	154.78%	100.00%	-
EPS	44.65	34.06	30.46	56.27	66.29	62.67	27.27	8.55%
YoY %	31.09%	11.82%	-45.87%	-15.12%	5.78%	129.81%	-	-
Horiz. %	163.73%	124.90%	111.70%	206.34%	243.09%	229.81%	100.00%	-
DPS	3.00	6.45	10.00	16.13	23.00	23.47	12.62	-21.27%
YoY %	-53.49%	-35.50%	-38.00%	-29.87%	-2.00%	85.97%	-	-
Horiz. %	23.77%	51.11%	79.24%	127.81%	182.25%	185.97%	100.00%	-
NAPS	7.1535	6.7414	7.00	7.0376	6.5947	6.013	5.55	4.31%
YoY %	6.11%	-3.69%	-0.53%	6.72%	9.67%	8.34%	-	-
Horiz. %	128.89%	121.47%	126.13%	126.80%	118.82%	108.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 517,021
RPS	471.63	520.05	540.06	765.24	770.35	638.51	662.23	-5.49%
YoY %	-9.31%	-3.71%	-29.43%	-0.66%	20.65%	-3.58%	-	-
Horiz. %	71.22%	78.53%	81.55%	115.56%	116.33%	96.42%	100.00%	-
EPS	44.64	40.54	25.38	46.90	55.25	52.22	36.48	3.41%
YoY %	10.11%	59.73%	-45.88%	-15.11%	5.80%	43.15%	-	-
Horiz. %	122.37%	111.13%	69.57%	128.56%	151.45%	143.15%	100.00%	-
DPS	3.00	7.68	8.33	13.44	19.17	19.56	16.88	-24.99%
YoY %	-60.94%	-7.80%	-38.02%	-29.89%	-1.99%	15.88%	-	-
Horiz. %	17.77%	45.50%	49.35%	79.62%	113.57%	115.88%	100.00%	-
NAPS	7.1523	8.0245	5.8334	5.865	5.4967	5.0099	7.4234	-0.61%
YoY %	-10.87%	37.56%	-0.54%	6.70%	9.72%	-32.51%	-	-
Horiz. %	96.35%	108.10%	78.58%	79.01%	74.05%	67.49%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	6.38	5.33	6.14	4.34	5.70	4.98	4.10	-
P/RPS	1.35	1.22	0.95	0.47	0.62	0.65	0.83	8.43%
YoY %	10.66%	28.42%	102.13%	-24.19%	-4.62%	-21.69%	-	-
Horiz. %	162.65%	146.99%	114.46%	56.63%	74.70%	78.31%	100.00%	-
P/EPS	14.29	15.65	20.16	7.71	8.60	7.95	15.03	-0.83%
YoY %	-8.69%	-22.37%	161.48%	-10.35%	8.18%	-47.11%	-	-
Horiz. %	95.08%	104.13%	134.13%	51.30%	57.22%	52.89%	100.00%	-
EY	7.00	6.39	4.96	12.97	11.63	12.59	6.65	0.85%
YoY %	9.55%	28.83%	-61.76%	11.52%	-7.63%	89.32%	-	-
Horiz. %	105.26%	96.09%	74.59%	195.04%	174.89%	189.32%	100.00%	-
DY	0.47	1.21	1.63	3.72	4.04	4.71	3.08	-26.87%
YoY %	-61.16%	-25.77%	-56.18%	-7.92%	-14.23%	52.92%	-	-
Horiz. %	15.26%	39.29%	52.92%	120.78%	131.17%	152.92%	100.00%	-
P/NAPS	0.89	0.79	0.88	0.62	0.86	0.83	0.74	3.12%
YoY %	12.66%	-10.23%	41.94%	-27.91%	3.61%	12.16%	-	-
Horiz. %	120.27%	106.76%	118.92%	83.78%	116.22%	112.16%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	31/05/11	27/05/10	28/05/09	28/05/08	12/06/07	14/06/06	-
Price	6.17	5.19	5.83	4.94	5.90	5.50	3.84	-
P/RPS	1.31	1.19	0.90	0.54	0.64	0.72	0.78	9.01%
YoY %	10.08%	32.22%	66.67%	-15.62%	-11.11%	-7.69%	-	-
Horiz. %	167.95%	152.56%	115.38%	69.23%	82.05%	92.31%	100.00%	-
P/EPS	13.82	15.24	19.14	8.78	8.90	8.78	14.08	-0.30%
YoY %	-9.32%	-20.38%	118.00%	-1.35%	1.37%	-37.64%	-	-
Horiz. %	98.15%	108.24%	135.94%	62.36%	63.21%	62.36%	100.00%	-
EY	7.24	6.56	5.22	11.39	11.24	11.40	7.10	0.32%
YoY %	10.37%	25.67%	-54.17%	1.33%	-1.40%	60.56%	-	-
Horiz. %	101.97%	92.39%	73.52%	160.42%	158.31%	160.56%	100.00%	-
DY	0.49	1.24	1.72	3.27	3.90	4.27	3.29	-27.17%
YoY %	-60.48%	-27.91%	-47.40%	-16.15%	-8.67%	29.79%	-	-
Horiz. %	14.89%	37.69%	52.28%	99.39%	118.54%	129.79%	100.00%	-
P/NAPS	0.86	0.77	0.83	0.70	0.89	0.91	0.69	3.73%
YoY %	11.69%	-7.23%	18.57%	-21.35%	-2.20%	31.88%	-	-
Horiz. %	124.64%	111.59%	120.29%	101.45%	128.99%	131.88%	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