[ORIENT] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	5,214,522	4,779,185	4,510,896	4,201,805	3,999,204	3,961,265	3,959,654	20.16%
YoY %	9.11%	5.95%	7.36%	5.07%	0.96%	0.04%	-	-
Horiz. %	131.69%	120.70%	113.92%	106.12%	101.00%	100.04%	100.00%	-
PBT	609,990	554,104	510,066	489,257	469,546	434,265	435,316	25.24%
YoY %	10.09%	8.63%	4.25%	4.20%	8.12%	-0.24%	-	-
Horiz. %	140.13%	127.29%	117.17%	112.39%	107.86%	99.76%	100.00%	-
Tax	-139,388	-132,000	-120,430	-131,536	-107,539	-96,183	-101,234	23.78%
YoY %	-5.60%	-9.61%	8.44%	-22.31%	-11.81%	4.99%	-	-
Horiz. %	137.69%	130.39%	118.96%	129.93%	106.23%	95.01%	100.00%	-
NP	470,602	422,104	389,636	357,721	362,007	338,082	334,082	25.68%
YoY %	11.49%	8.33%	8.92%	-1.18%	7.08%	1.20%	-	-
Horiz. %	140.86%	126.35%	116.63%	107.08%	108.36%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	388,064	342,769	323,925	311,543	329,961	323,960	305,251	17.37%
YoY %	13.21%	5.82%	3.97%	-5.58%	1.85%	6.13%	-	-
Horiz. %	127.13%	112.29%	106.12%	102.06%	108.09%	106.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.85%	23.82%	23.61%	26.88%	22.90%	22.15%	23.26%	-
YoY %	-4.07%	0.89%	-12.17%	17.38%	3.39%	-4.77%	-	-
Horiz. %	98.24%	102.41%	101.50%	115.56%	98.45%	95.23%	100.00%	-
Total Cost	4,743,920	4,357,081	4,121,260	3,844,084	3,637,197	3,623,183	3,625,572	19.64%
YoY %	8.88%	5.72%	7.21%	5.69%	0.39%	-0.07%	-	-
Horiz. %	130.85%	120.18%	113.67%	106.03%	100.32%	99.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,627,262	3,410,086	3,102,498	3,279,137	3,168,343	3,108,102	2,585,111	25.35%
YoY %	6.37%	9.91%	-5.39%	3.50%	1.94%	20.23%	-	-
Horiz. %	140.31%	131.91%	120.01%	126.85%	122.56%	120.23%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	118,929	118,929	118,929	118,921	121,324	121,324	121,324	-1.32%
YoY %	0.00%	0.00%	0.01%	-1.98%	0.00%	0.00%	-	-
Horiz. %	98.03%	98.03%	98.03%	98.02%	100.00%	100.00%	100.00%	-
Div Payout %	30.65%	34.70%	36.72%	38.17%	36.77%	37.45%	39.75%	-
YoY %	-11.67%	-5.50%	-3.80%	3.81%	-1.82%	-5.79%	-	-
Horiz. %	77.11%	87.30%	92.38%	96.03%	92.50%	94.21%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	3,627,262	3,410,086	3,102,498	3,279,137	3,168,343	3,108,102	2,585,111	25.35%
YoY %	6.37%	9.91%	-5.39%	3.50%	1.94%	20.23%	-	-
Horiz. %	140.31%	131.91%	120.01%	126.85%	122.56%	120.23%	100.00%	-
NOSH	517,035	517,095	517,083	517,083	517,018	516,897	517,022	0.00%
YoY %	-0.01%	0.00%	0.00%	0.01%	0.02%	-0.02%	-	-
Horiz. %	100.00%	100.01%	100.01%	100.01%	100.00%	99.98%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	9.02%	8.83%	8.64%	8.51%	9.05%	8.53%	8.44%	-
YoY %	2.15%	2.20%	1.53%	-5.97%	6.10%	1.07%	-	-
Horiz. %	106.87%	104.62%	102.37%	100.83%	107.23%	101.07%	100.00%	-
ROE	10.70%	10.05%	10.44%	9.50%	10.41%	10.42%	11.81%	-
YoY %	6.47%	-3.74%	9.89%	-8.74%	-0.10%	-11.77%	-	-
Horiz. %	90.60%	85.10%	88.40%	80.44%	88.15%	88.23%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	1,008.54	924.24	872.37	812.60	773.51	766.35	765.86	20.16%
YoY %	9.12%	5.95%	7.36%	5.05%	0.93%	0.06%	-	-
Horiz. %	131.69%	120.68%	113.91%	106.10%	101.00%	100.06%	100.00%	-
EPS	75.06	66.29	62.64	60.25	63.82	62.67	59.04	17.37%
YoY %	13.23%	5.83%	3.97%	-5.59%	1.84%	6.15%	-	-
Horiz. %	127.13%	112.28%	106.10%	102.05%	108.10%	106.15%	100.00%	-
DPS	23.00	23.00	23.00	23.00	23.47	23.47	23.47	-1.34%
YoY %	0.00%	0.00%	0.00%	-2.00%	0.00%	0.00%	-	-
Horiz. %	98.00%	98.00%	98.00%	98.00%	100.00%	100.00%	100.00%	-
NAPS	7.0155	6.5947	6.00	6.3416	6.1281	6.013	5.00	25.35%
YoY %	6.38%	9.91%	-5.39%	3.48%	1.91%	20.26%	-	-
Horiz. %	140.31%	131.89%	120.00%	126.83%	122.56%	120.26%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 517,083
RPS	840.52	770.35	727.10	677.28	644.62	638.51	638.25	20.16%
YoY %	9.11%	5.95%	7.36%	5.07%	0.96%	0.04%	-	-
Horiz. %	131.69%	120.70%	113.92%	106.12%	101.00%	100.04%	100.00%	-
EPS	62.55	55.25	52.21	50.22	53.19	52.22	49.20	17.37%
YoY %	13.21%	5.82%	3.96%	-5.58%	1.86%	6.14%	-	-
Horiz. %	127.13%	112.30%	106.12%	102.07%	108.11%	106.14%	100.00%	-
DPS	19.17	19.17	19.17	19.17	19.56	19.56	19.56	-1.33%
YoY %	0.00%	0.00%	0.00%	-1.99%	0.00%	0.00%	-	-
Horiz. %	98.01%	98.01%	98.01%	98.01%	100.00%	100.00%	100.00%	-
NAPS	5.8467	5.4967	5.0009	5.2856	5.107	5.0099	4.1669	25.35%
YoY %	6.37%	9.91%	-5.39%	3.50%	1.94%	20.23%	-	-
Horiz. %	140.31%	131.91%	120.01%	126.85%	122.56%	120.23%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	5.75	5.70	6.60	6.90	5.75	4.98	4.46	-
P/RPS	0.57	0.62	0.76	0.85	0.74	0.65	0.58	-1.15%
YoY %	-8.06%	-18.42%	-10.59%	14.86%	13.85%	12.07%	-	-
Horiz. %	98.28%	106.90%	131.03%	146.55%	127.59%	112.07%	100.00%	-
P/EPS	7.66	8.60	10.54	11.45	9.01	7.95	7.55	0.96%
YoY %	-10.93%	-18.41%	-7.95%	27.08%	13.33%	5.30%	-	-
Horiz. %	101.46%	113.91%	139.60%	151.66%	119.34%	105.30%	100.00%	-
EY	13.05	11.63	9.49	8.73	11.10	12.59	13.24	-0.95%
YoY %	12.21%	22.55%	8.71%	-21.35%	-11.83%	-4.91%	-	-
Horiz. %	98.56%	87.84%	71.68%	65.94%	83.84%	95.09%	100.00%	-
DY	4.00	4.04	3.48	3.33	4.08	4.71	5.26	-16.70%
YoY %	-0.99%	16.09%	4.50%	-18.38%	-13.38%	-10.46%	-	-
Horiz. %	76.05%	76.81%	66.16%	63.31%	77.57%	89.54%	100.00%	-
P/NAPS	0.82	0.86	1.10	1.09	0.94	0.83	0.89	-5.31%
YoY %	-4.65%	-21.82%	0.92%	15.96%	13.25%	-6.74%	-	-
Horiz. %	92.13%	96.63%	123.60%	122.47%	105.62%	93.26%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/05/08	27/02/08	28/11/07	28/08/07	12/06/07	14/03/07	-
Price	5.50	5.90	6.00	6.60	6.20	5.50	4.66	-
P/RPS	0.55	0.64	0.69	0.81	0.80	0.72	0.61	-6.67%
YoY %	-14.06%	-7.25%	-14.81%	1.25%	11.11%	18.03%	-	-
Horiz. %	90.16%	104.92%	113.11%	132.79%	131.15%	118.03%	100.00%	-
P/EPS	7.33	8.90	9.58	10.95	9.71	8.78	7.89	-4.79%
YoY %	-17.64%	-7.10%	-12.51%	12.77%	10.59%	11.28%	-	-
Horiz. %	92.90%	112.80%	121.42%	138.78%	123.07%	111.28%	100.00%	-
EY	13.65	11.24	10.44	9.13	10.29	11.40	12.67	5.09%
YoY %	21.44%	7.66%	14.35%	-11.27%	-9.74%	-10.02%	-	-
Horiz. %	107.73%	88.71%	82.40%	72.06%	81.22%	89.98%	100.00%	-
DY	4.18	3.90	3.83	3.48	3.78	4.27	5.04	-11.73%
YoY %	7.18%	1.83%	10.06%	-7.94%	-11.48%	-15.28%	-	-
Horiz. %	82.94%	77.38%	75.99%	69.05%	75.00%	84.72%	100.00%	-
P/NAPS	0.78	0.89	1.00	1.04	1.01	0.91	0.93	-11.07%
YoY %	-12.36%	-11.00%	-3.85%	2.97%	10.99%	-2.15%	-	-
Horiz. %	83.87%	95.70%	107.53%	111.83%	108.60%	97.85%	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