[ORIENT] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	4,163,017	4,747,490	5,131,793	5,314,549	5,214,522	4,779,185	4,510,896	-5.21%
YoY %	-12.31%	-7.49%	-3.44%	1.92%	9.11%	5.95%	-	-
Horiz. %	92.29%	105.24%	113.76%	117.82%	115.60%	105.95%	100.00%	-
PBT	404,563	438,688	477,509	625,687	609,990	554,104	510,066	-14.32%
YoY %	-7.78%	-8.13%	-23.68%	2.57%	10.09%	8.63%	-	-
Horiz. %	79.32%	86.01%	93.62%	122.67%	119.59%	108.63%	100.00%	-
Tax	-112,547	-106,611	-115,477	-140,890	-139,388	-132,000	-120,430	-4.41%
YoY %	-5.57%	7.68%	18.04%	-1.08%	-5.60%	-9.61%	-	-
Horiz. %	93.45%	88.53%	95.89%	116.99%	115.74%	109.61%	100.00%	-
NP	292,016	332,077	362,032	484,797	470,602	422,104	389,636	-17.50%
YoY %	-12.06%	-8.27%	-25.32%	3.02%	11.49%	8.33%	-	-
Horiz. %	74.95%	85.23%	92.92%	124.42%	120.78%	108.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	252,252	290,949	313,657	402,476	388,064	342,769	323,925	-15.36%
YoY %	-13.30%	-7.24%	-22.07%	3.71%	13.21%	5.82%	-	-
Horiz. %	77.87%	89.82%	96.83%	124.25%	119.80%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.82%	24.30%	24.18%	22.52%	22.85%	23.82%	23.61%	-
YoY %	14.49%	0.50%	7.37%	-1.44%	-4.07%	0.89%	-	-
Horiz. %	117.83%	102.92%	102.41%	95.38%	96.78%	100.89%	100.00%	-
Total Cost	3,871,001	4,415,413	4,769,761	4,829,752	4,743,920	4,357,081	4,121,260	-4.09%
YoY %	-12.33%	-7.43%	-1.24%	1.81%	8.88%	5.72%	-	-
Horiz. %	93.93%	107.14%	115.74%	117.19%	115.11%	105.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,618,345	3,638,590	3,669,754	3,683,819	3,627,262	3,410,086	3,102,498	10.80%
YoY %	-0.56%	-0.85%	-0.38%	1.56%	6.37%	9.91%	-	-
Horiz. %	116.63%	117.28%	118.28%	118.74%	116.91%	109.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	83,392	83,392	83,392	118,922	118,929	118,929	118,929	-21.09%
YoY %	0.00%	0.00%	-29.88%	-0.01%	0.00%	0.00%	-	-
Horiz. %	70.12%	70.12%	70.12%	99.99%	100.00%	100.00%	100.00%	-
Div Payout %	33.06%	28.66%	26.59%	29.55%	30.65%	34.70%	36.72%	-
YoY %	15.35%	7.78%	-10.02%	-3.59%	-11.67%	-5.50%	-	-
Horiz. %	90.03%	78.05%	72.41%	80.47%	83.47%	94.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	3,618,345	3,638,590	3,669,754	3,683,819	3,627,262	3,410,086	3,102,498	10.80%
YoY %	-0.56%	-0.85%	-0.38%	1.56%	6.37%	9.91%	-	-
Horiz. %	116.63%	117.28%	118.28%	118.74%	116.91%	109.91%	100.00%	-
NOSH	516,906	517,021	528,181	517,019	517,035	517,095	517,083	-0.02%
YoY %	-0.02%	-2.11%	2.16%	-0.00%	-0.01%	0.00%	-	-
Horiz. %	99.97%	99.99%	102.15%	99.99%	99.99%	100.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.01%	6.99%	7.05%	9.12%	9.02%	8.83%	8.64%	-
YoY %	0.29%	-0.85%	-22.70%	1.11%	2.15%	2.20%	-	-
Horiz. %	81.13%	80.90%	81.60%	105.56%	104.40%	102.20%	100.00%	-
ROE	6.97%	8.00%	8.55%	10.93%	10.70%	10.05%	10.44%	-
YoY %	-12.88%	-6.43%	-21.77%	2.15%	6.47%	-3.74%	-	-
Horiz. %	66.76%	76.63%	81.90%	104.69%	102.49%	96.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	805.37	918.24	971.60	1,027.92	1,008.54	924.24	872.37	-5.19%
YoY %	-12.29%	-5.49%	-5.48%	1.92%	9.12%	5.95%	-	-
Horiz. %	92.32%	105.26%	111.37%	117.83%	115.61%	105.95%	100.00%	-
EPS	48.80	56.27	59.38	77.85	75.06	66.29	62.64	-15.34%
YoY %	-13.28%	-5.24%	-23.73%	3.72%	13.23%	5.83%	-	-
Horiz. %	77.91%	89.83%	94.80%	124.28%	119.83%	105.83%	100.00%	-
DPS	16.13	16.13	15.79	23.00	23.00	23.00	23.00	-21.08%
YoY %	0.00%	2.15%	-31.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.13%	70.13%	68.65%	100.00%	100.00%	100.00%	100.00%	-
NAPS	7.00	7.0376	6.9479	7.1251	7.0155	6.5947	6.00	10.83%
YoY %	-0.53%	1.29%	-2.49%	1.56%	6.38%	9.91%	-	-
Horiz. %	116.67%	117.29%	115.80%	118.75%	116.93%	109.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 517,019
RPS	671.03	765.24	827.18	856.64	840.52	770.35	727.10	-5.21%
YoY %	-12.31%	-7.49%	-3.44%	1.92%	9.11%	5.95%	-	-
Horiz. %	92.29%	105.25%	113.76%	117.82%	115.60%	105.95%	100.00%	-
EPS	40.66	46.90	50.56	64.87	62.55	55.25	52.21	-15.36%
YoY %	-13.30%	-7.24%	-22.06%	3.71%	13.21%	5.82%	-	-
Horiz. %	77.88%	89.83%	96.84%	124.25%	119.80%	105.82%	100.00%	-
DPS	13.44	13.44	13.44	19.17	19.17	19.17	19.17	-21.09%
YoY %	0.00%	0.00%	-29.89%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.11%	70.11%	70.11%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.8323	5.865	5.9152	5.9379	5.8467	5.4967	5.0009	10.80%
YoY %	-0.56%	-0.85%	-0.38%	1.56%	6.37%	9.91%	-	-
Horiz. %	116.63%	117.28%	118.28%	118.74%	116.91%	109.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	5.45	4.34	4.94	5.40	5.75	5.70	6.60	-
P/RPS	0.68	0.47	0.51	0.53	0.57	0.62	0.76	-7.15%
YoY %	44.68%	-7.84%	-3.77%	-7.02%	-8.06%	-18.42%	-	-
Horiz. %	89.47%	61.84%	67.11%	69.74%	75.00%	81.58%	100.00%	-
P/EPS	11.17	7.71	8.32	6.94	7.66	8.60	10.54	3.94%
YoY %	44.88%	-7.33%	19.88%	-9.40%	-10.93%	-18.41%	-	-
Horiz. %	105.98%	73.15%	78.94%	65.84%	72.68%	81.59%	100.00%	-
EY	8.95	12.97	12.02	14.42	13.05	11.63	9.49	-3.83%
YoY %	-30.99%	7.90%	-16.64%	10.50%	12.21%	22.55%	-	-
Horiz. %	94.31%	136.67%	126.66%	151.95%	137.51%	122.55%	100.00%	-
DY	2.96	3.72	3.20	4.26	4.00	4.04	3.48	-10.23%
YoY %	-20.43%	16.25%	-24.88%	6.50%	-0.99%	16.09%	-	-
Horiz. %	85.06%	106.90%	91.95%	122.41%	114.94%	116.09%	100.00%	-
P/NAPS	0.78	0.62	0.71	0.76	0.82	0.86	1.10	-20.49%
YoY %	25.81%	-12.68%	-6.58%	-7.32%	-4.65%	-21.82%	-	-
Horiz. %	70.91%	56.36%	64.55%	69.09%	74.55%	78.18%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/05/09	24/02/09	27/11/08	28/08/08	28/05/08	27/02/08	-
Price	5.40	4.94	4.78	4.70	5.50	5.90	6.00	-
P/RPS	0.67	0.54	0.49	0.46	0.55	0.64	0.69	-1.94%
YoY %	24.07%	10.20%	6.52%	-16.36%	-14.06%	-7.25%	-	-
Horiz. %	97.10%	78.26%	71.01%	66.67%	79.71%	92.75%	100.00%	-
P/EPS	11.07	8.78	8.05	6.04	7.33	8.90	9.58	10.12%
YoY %	26.08%	9.07%	33.28%	-17.60%	-17.64%	-7.10%	-	-
Horiz. %	115.55%	91.65%	84.03%	63.05%	76.51%	92.90%	100.00%	-
EY	9.04	11.39	12.42	16.56	13.65	11.24	10.44	-9.16%
YoY %	-20.63%	-8.29%	-25.00%	21.32%	21.44%	7.66%	-	-
Horiz. %	86.59%	109.10%	118.97%	158.62%	130.75%	107.66%	100.00%	-
DY	2.99	3.27	3.30	4.89	4.18	3.90	3.83	-15.22%
YoY %	-8.56%	-0.91%	-32.52%	16.99%	7.18%	1.83%	-	-
Horiz. %	78.07%	85.38%	86.16%	127.68%	109.14%	101.83%	100.00%	-
P/NAPS	0.77	0.70	0.69	0.66	0.78	0.89	1.00	-16.00%
YoY %	10.00%	1.45%	4.55%	-15.38%	-12.36%	-11.00%	-	-
Horiz. %	77.00%	70.00%	69.00%	66.00%	78.00%	89.00%	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