[ORIENT] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	2,825,510	2,925,965	3,226,369	3,350,502	4,747,490	4,779,185	3,961,265	-5.47%
YoY %	-3.43%	-9.31%	-3.70%	-29.43%	-0.66%	20.65%	-	-
Horiz. %	71.33%	73.86%	81.45%	84.58%	119.85%	120.65%	100.00%	-
PBT	375,272	454,659	424,600	408,420	438,688	554,104	434,265	-2.40%
YoY %	-17.46%	7.08%	3.96%	-6.90%	-20.83%	27.60%	-	-
Horiz. %	86.42%	104.70%	97.77%	94.05%	101.02%	127.60%	100.00%	-
Tax	-75,395	-83,753	-89,221	-83,913	-106,611	-132,000	-96,183	-3.97%
YoY %	9.98%	6.13%	-6.33%	21.29%	19.23%	-37.24%	-	-
Horiz. %	78.39%	87.08%	92.76%	87.24%	110.84%	137.24%	100.00%	-
NP	299,877	370,906	335,379	324,507	332,077	422,104	338,082	-1.97%
YoY %	-19.15%	10.59%	3.35%	-2.28%	-21.33%	24.85%	-	-
Horiz. %	88.70%	109.71%	99.20%	95.98%	98.22%	124.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,406	276,936	251,528	157,481	290,949	342,769	323,960	-7.53%
YoY %	-26.91%	10.10%	59.72%	-45.87%	-15.12%	5.81%	-	-
Horiz. %	62.48%	85.48%	77.64%	48.61%	89.81%	105.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.09%	18.42%	21.01%	20.55%	24.30%	23.82%	22.15%	-
YoY %	9.07%	-12.33%	2.24%	-15.43%	2.02%	7.54%	-	-
Horiz. %	90.70%	83.16%	94.85%	92.78%	109.71%	107.54%	100.00%	-
Total Cost	2,525,633	2,555,059	2,890,990	3,025,995	4,415,413	4,357,081	3,623,183	-5.83%
YoY %	-1.15%	-11.62%	-4.46%	-31.47%	1.34%	20.26%	-	-
Horiz. %	69.71%	70.52%	79.79%	83.52%	121.87%	120.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,654,217	4,437,264	4,978,320	3,618,983	3,638,590	3,410,086	3,108,102	6.95%
YoY %	4.89%	-10.87%	37.56%	-0.54%	6.70%	9.72%	-	-
Horiz. %	149.74%	142.76%	160.17%	116.44%	117.07%	109.72%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	24,821	18,614	47,656	51,689	83,392	118,929	121,324	-23.21%
YoY %	33.35%	-60.94%	-7.80%	-38.02%	-29.88%	-1.97%	-	-
Horiz. %	20.46%	15.34%	39.28%	42.60%	68.73%	98.03%	100.00%	-
Div Payout %	12.26%	6.72%	18.95%	32.82%	28.66%	34.70%	37.45%	-
YoY %	82.44%	-64.54%	-42.26%	14.52%	-17.41%	-7.34%	-	-
Horiz. %	32.74%	17.94%	50.60%	87.64%	76.53%	92.66%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	4,654,217	4,437,264	4,978,320	3,618,983	3,638,590	3,410,086	3,108,102	6.95%
YoY %	4.89%	-10.87%	37.56%	-0.54%	6.70%	9.72%	-	-
Horiz. %	149.74%	142.76%	160.17%	116.44%	117.07%	109.72%	100.00%	-
NOSH	620,702	620,292	738,469	516,997	517,021	517,095	516,897	3.09%
YoY %	0.07%	-16.00%	42.84%	-0.00%	-0.01%	0.04%	-	-
Horiz. %	120.08%	120.00%	142.87%	100.02%	100.02%	100.04%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	10.61%	12.68%	10.39%	9.69%	6.99%	8.83%	8.53%	-
YoY %	-16.32%	22.04%	7.22%	38.63%	-20.84%	3.52%	-	-
Horiz. %	124.38%	148.65%	121.81%	113.60%	81.95%	103.52%	100.00%	-
ROE	4.35%	6.24%	5.05%	4.35%	8.00%	10.05%	10.42%	-
YoY %	-30.29%	23.56%	16.09%	-45.63%	-20.40%	-3.55%	-	-
Horiz. %	41.75%	59.88%	48.46%	41.75%	76.78%	96.45%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	455.21	471.71	436.90	648.07	918.24	924.24	766.35	-8.30%
YoY %	-3.50%	7.97%	-32.58%	-29.42%	-0.65%	20.60%	-	-
Horiz. %	59.40%	61.55%	57.01%	84.57%	119.82%	120.60%	100.00%	-
EPS	32.61	44.65	34.06	30.46	56.27	66.29	62.67	-10.30%
YoY %	-26.97%	31.09%	11.82%	-45.87%	-15.12%	5.78%	-	-
Horiz. %	52.03%	71.25%	54.35%	48.60%	89.79%	105.78%	100.00%	-
DPS	4.00	3.00	6.45	10.00	16.13	23.00	23.47	-25.51%
YoY %	33.33%	-53.49%	-35.50%	-38.00%	-29.87%	-2.00%	-	-
Horiz. %	17.04%	12.78%	27.48%	42.61%	68.73%	98.00%	100.00%	-
NAPS	7.4983	7.1535	6.7414	7.00	7.0376	6.5947	6.013	3.74%
YoY %	4.82%	6.11%	-3.69%	-0.53%	6.72%	9.67%	-	-
Horiz. %	124.70%	118.97%	112.11%	116.41%	117.04%	109.67%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 516,997
RPS	455.44	471.63	520.05	540.06	765.24	770.35	638.51	-5.47%
YoY %	-3.43%	-9.31%	-3.71%	-29.43%	-0.66%	20.65%	-	-
Horiz. %	71.33%	73.86%	81.45%	84.58%	119.85%	120.65%	100.00%	-
EPS	32.63	44.64	40.54	25.38	46.90	55.25	52.22	-7.53%
YoY %	-26.90%	10.11%	59.73%	-45.88%	-15.11%	5.80%	-	-
Horiz. %	62.49%	85.48%	77.63%	48.60%	89.81%	105.80%	100.00%	-
DPS	4.00	3.00	7.68	8.33	13.44	19.17	19.56	-23.22%
YoY %	33.33%	-60.94%	-7.80%	-38.02%	-29.89%	-1.99%	-	-
Horiz. %	20.45%	15.34%	39.26%	42.59%	68.71%	98.01%	100.00%	-
NAPS	7.502	7.1523	8.0245	5.8334	5.865	5.4967	5.0099	6.95%
YoY %	4.89%	-10.87%	37.56%	-0.54%	6.70%	9.72%	-	-
Horiz. %	149.74%	142.76%	160.17%	116.44%	117.07%	109.72%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	9.73	6.38	5.33	6.14	4.34	5.70	4.98	-
P/RPS	2.14	1.35	1.22	0.95	0.47	0.62	0.65	21.94%
YoY %	58.52%	10.66%	28.42%	102.13%	-24.19%	-4.62%	-	-
Horiz. %	329.23%	207.69%	187.69%	146.15%	72.31%	95.38%	100.00%	-
P/EPS	29.84	14.29	15.65	20.16	7.71	8.60	7.95	24.63%
YoY %	108.82%	-8.69%	-22.37%	161.48%	-10.35%	8.18%	-	-
Horiz. %	375.35%	179.75%	196.86%	253.58%	96.98%	108.18%	100.00%	-
EY	3.35	7.00	6.39	4.96	12.97	11.63	12.59	-19.78%
YoY %	-52.14%	9.55%	28.83%	-61.76%	11.52%	-7.63%	-	-
Horiz. %	26.61%	55.60%	50.75%	39.40%	103.02%	92.37%	100.00%	-
DY	0.41	0.47	1.21	1.63	3.72	4.04	4.71	-33.40%
YoY %	-12.77%	-61.16%	-25.77%	-56.18%	-7.92%	-14.23%	-	-
Horiz. %	8.70%	9.98%	25.69%	34.61%	78.98%	85.77%	100.00%	-
P/NAPS	1.30	0.89	0.79	0.88	0.62	0.86	0.83	7.75%
YoY %	46.07%	12.66%	-10.23%	41.94%	-27.91%	3.61%	-	-
Horiz. %	156.63%	107.23%	95.18%	106.02%	74.70%	103.61%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	24/05/12	31/05/11	27/05/10	28/05/09	28/05/08	12/06/07	-
Price	10.32	6.17	5.19	5.83	4.94	5.90	5.50	-
P/RPS	2.27	1.31	1.19	0.90	0.54	0.64	0.72	21.07%
YoY %	73.28%	10.08%	32.22%	66.67%	-15.62%	-11.11%	-	-
Horiz. %	315.28%	181.94%	165.28%	125.00%	75.00%	88.89%	100.00%	-
P/EPS	31.65	13.82	15.24	19.14	8.78	8.90	8.78	23.80%
YoY %	129.02%	-9.32%	-20.38%	118.00%	-1.35%	1.37%	-	-
Horiz. %	360.48%	157.40%	173.58%	218.00%	100.00%	101.37%	100.00%	-
EY	3.16	7.24	6.56	5.22	11.39	11.24	11.40	-19.23%
YoY %	-56.35%	10.37%	25.67%	-54.17%	1.33%	-1.40%	-	-
Horiz. %	27.72%	63.51%	57.54%	45.79%	99.91%	98.60%	100.00%	-
DY	0.39	0.49	1.24	1.72	3.27	3.90	4.27	-32.86%
YoY %	-20.41%	-60.48%	-27.91%	-47.40%	-16.15%	-8.67%	-	-
Horiz. %	9.13%	11.48%	29.04%	40.28%	76.58%	91.33%	100.00%	-
P/NAPS	1.38	0.86	0.77	0.83	0.70	0.89	0.91	7.17%
YoY %	60.47%	11.69%	-7.23%	18.57%	-21.35%	-2.20%	-	-
Horiz. %	151.65%	94.51%	84.62%	91.21%	76.92%	97.80%	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