[ORIENT] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	4,108,449	4,207,457	4,278,033	4,372,641	4,326,331	4,112,790	4,007,345	1.67%
YoY %	-2.35%	-1.65%	-2.16%	1.07%	5.19%	2.63%	-	-
Horiz. %	102.52%	104.99%	106.75%	109.12%	107.96%	102.63%	100.00%	-
PBT	339,870	328,570	346,726	377,899	367,631	354,627	333,759	1.21%
YoY %	3.44%	-5.24%	-8.25%	2.79%	3.67%	6.25%	-	-
Horiz. %	101.83%	98.45%	103.89%	113.23%	110.15%	106.25%	100.00%	-
Tax	-80,718	-72,246	-84,232	-95,880	-109,273	-115,646	-98,356	-12.35%
YoY %	-11.73%	14.23%	12.15%	12.26%	5.51%	-17.58%	-	-
Horiz. %	82.07%	73.45%	85.64%	97.48%	111.10%	117.58%	100.00%	-
NP	259,152	256,324	262,494	282,019	258,358	238,981	235,403	6.62%
YoY %	1.10%	-2.35%	-6.92%	9.16%	8.11%	1.52%	-	-
Horiz. %	110.09%	108.89%	111.51%	119.80%	109.75%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	226,319	246,550	260,753	280,278	258,358	238,981	235,403	-2.59%
YoY %	-8.21%	-5.45%	-6.97%	8.48%	8.11%	1.52%	-	-
Horiz. %	96.14%	104.74%	110.77%	119.06%	109.75%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	21.99%	24.29%	25.37%	29.72%	32.61%	29.47%	-
YoY %	8.00%	-9.47%	-4.26%	-14.64%	-8.86%	10.65%	-	-
Horiz. %	80.59%	74.62%	82.42%	86.09%	100.85%	110.65%	100.00%	-
Total Cost	3,849,297	3,951,133	4,015,539	4,090,622	4,067,973	3,873,809	3,771,942	1.36%
YoY %	-2.58%	-1.60%	-1.84%	0.56%	5.01%	2.70%	-	-
Horiz. %	102.05%	104.75%	106.46%	108.45%	107.85%	102.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,605,445	3,074,514	2,767,359	2,749,152	2,715,230	2,661,307	2,616,626	45.82%
YoY %	49.79%	11.10%	0.66%	1.25%	2.03%	1.71%	-	-
Horiz. %	176.01%	117.50%	105.76%	105.06%	103.77%	101.71%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	104,710	104,710	105,989	105,981	105,981	105,981	103,387	0.85%
YoY %	0.00%	-1.21%	0.01%	0.00%	0.00%	2.51%	-	-
Horiz. %	101.28%	101.28%	102.52%	102.51%	102.51%	102.51%	100.00%	-
Div Payout %	46.27%	42.47%	40.65%	37.81%	41.02%	44.35%	43.92%	-
YoY %	8.95%	4.48%	7.51%	-7.83%	-7.51%	0.98%	-	-
Horiz. %	105.35%	96.70%	92.55%	86.09%	93.40%	100.98%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	4,605,445	3,074,514	2,767,359	2,749,152	2,715,230	2,661,307	2,616,626	45.82%
YoY %	49.79%	11.10%	0.66%	1.25%	2.03%	1.71%	-	-
Horiz. %	176.01%	117.50%	105.76%	105.06%	103.77%	101.71%	100.00%	-
NOSH	829,810	517,046	517,128	517,020	517,019	516,919	517,048	37.11%
YoY %	60.49%	-0.02%	0.02%	0.00%	0.02%	-0.02%	-	-
Horiz. %	160.49%	100.00%	100.02%	99.99%	99.99%	99.98%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	6.31%	6.09%	6.14%	6.45%	5.97%	5.81%	5.87%	-
YoY %	3.61%	-0.81%	-4.81%	8.04%	2.75%	-1.02%	-	-
Horiz. %	107.50%	103.75%	104.60%	109.88%	101.70%	98.98%	100.00%	-
ROE	4.91%	8.02%	9.42%	10.20%	9.52%	8.98%	9.00%	-
YoY %	-38.78%	-14.86%	-7.65%	7.14%	6.01%	-0.22%	-	-
Horiz. %	54.56%	89.11%	104.67%	113.33%	105.78%	99.78%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	495.11	813.75	827.27	845.74	836.78	795.63	775.04	-25.84%
YoY %	-39.16%	-1.63%	-2.18%	1.07%	5.17%	2.66%	-	-
Horiz. %	63.88%	104.99%	106.74%	109.12%	107.97%	102.66%	100.00%	-
EPS	27.27	47.68	50.42	54.21	49.97	46.23	45.53	-28.96%
YoY %	-42.81%	-5.43%	-6.99%	8.49%	8.09%	1.54%	-	-
Horiz. %	59.89%	104.72%	110.74%	119.06%	109.75%	101.54%	100.00%	-
DPS	12.62	20.25	20.50	20.50	20.50	20.50	20.00	-26.45%
YoY %	-37.68%	-1.22%	0.00%	0.00%	0.00%	2.50%	-	-
Horiz. %	63.10%	101.25%	102.50%	102.50%	102.50%	102.50%	100.00%	-
NAPS	5.55	5.9463	5.3514	5.3173	5.2517	5.1484	5.0607	6.35%
YoY %	-6.66%	11.12%	0.64%	1.25%	2.01%	1.73%	-	-
Horiz. %	109.67%	117.50%	105.74%	105.07%	103.77%	101.73%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,020
RPS	662.23	678.19	689.57	704.82	697.35	662.93	645.94	1.67%
YoY %	-2.35%	-1.65%	-2.16%	1.07%	5.19%	2.63%	-	-
Horiz. %	102.52%	104.99%	106.75%	109.12%	107.96%	102.63%	100.00%	-
EPS	36.48	39.74	42.03	45.18	41.64	38.52	37.94	-2.58%
YoY %	-8.20%	-5.45%	-6.97%	8.50%	8.10%	1.53%	-	-
Horiz. %	96.15%	104.74%	110.78%	119.08%	109.75%	101.53%	100.00%	-
DPS	16.88	16.88	17.08	17.08	17.08	17.08	16.66	0.87%
YoY %	0.00%	-1.17%	0.00%	0.00%	0.00%	2.52%	-	-
Horiz. %	101.32%	101.32%	102.52%	102.52%	102.52%	102.52%	100.00%	-
NAPS	7.4234	4.9558	4.4607	4.4313	4.3766	4.2897	4.2177	45.82%
YoY %	49.79%	11.10%	0.66%	1.25%	2.03%	1.71%	-	-
Horiz. %	176.01%	117.50%	105.76%	105.06%	103.77%	101.71%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	4.10	4.08	4.16	4.14	4.10	4.14	4.14	-
P/RPS	0.83	0.50	0.50	0.49	0.49	0.52	0.53	34.89%
YoY %	66.00%	0.00%	2.04%	0.00%	-5.77%	-1.89%	-	-
Horiz. %	156.60%	94.34%	94.34%	92.45%	92.45%	98.11%	100.00%	-
P/EPS	15.03	8.56	8.25	7.64	8.20	8.95	9.09	39.87%
YoY %	75.58%	3.76%	7.98%	-6.83%	-8.38%	-1.54%	-	-
Horiz. %	165.35%	94.17%	90.76%	84.05%	90.21%	98.46%	100.00%	-
EY	6.65	11.69	12.12	13.09	12.19	11.17	11.00	-28.52%
YoY %	-43.11%	-3.55%	-7.41%	7.38%	9.13%	1.55%	-	-
Horiz. %	60.45%	106.27%	110.18%	119.00%	110.82%	101.55%	100.00%	-
DY	3.08	4.96	4.93	4.95	5.00	4.95	4.83	-25.93%
YoY %	-37.90%	0.61%	-0.40%	-1.00%	1.01%	2.48%	-	-
Horiz. %	63.77%	102.69%	102.07%	102.48%	103.52%	102.48%	100.00%	-
P/NAPS	0.74	0.69	0.78	0.78	0.78	0.80	0.82	-6.62%
YoY %	7.25%	-11.54%	0.00%	0.00%	-2.50%	-2.44%	-	-
Horiz. %	90.24%	84.15%	95.12%	95.12%	95.12%	97.56%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	14/06/06	27/02/06	28/11/05	29/08/05	26/05/05	28/02/05	25/11/04	-
Price	3.84	4.14	4.08	4.10	4.12	4.30	4.16	-
P/RPS	0.78	0.51	0.49	0.48	0.49	0.54	0.54	27.80%
YoY %	52.94%	4.08%	2.08%	-2.04%	-9.26%	0.00%	-	-
Horiz. %	144.44%	94.44%	90.74%	88.89%	90.74%	100.00%	100.00%	-
P/EPS	14.08	8.68	8.09	7.56	8.24	9.30	9.14	33.41%
YoY %	62.21%	7.29%	7.01%	-8.25%	-11.40%	1.75%	-	-
Horiz. %	154.05%	94.97%	88.51%	82.71%	90.15%	101.75%	100.00%	-
EY	7.10	11.52	12.36	13.22	12.13	10.75	10.94	-25.06%
YoY %	-38.37%	-6.80%	-6.51%	8.99%	12.84%	-1.74%	-	-
Horiz. %	64.90%	105.30%	112.98%	120.84%	110.88%	98.26%	100.00%	-
DY	3.29	4.89	5.02	5.00	4.98	4.77	4.81	-22.38%
YoY %	-32.72%	-2.59%	0.40%	0.40%	4.40%	-0.83%	-	-
Horiz. %	68.40%	101.66%	104.37%	103.95%	103.53%	99.17%	100.00%	-
P/NAPS	0.69	0.70	0.76	0.77	0.78	0.84	0.82	-10.87%
YoY %	-1.43%	-7.89%	-1.30%	-1.28%	-7.14%	2.44%	-	-
Horiz. %	84.15%	85.37%	92.68%	93.90%	95.12%	102.44%	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