[ORIENT] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	3,231,545	3,350,502	3,438,307	3,666,097	4,163,017	4,747,490	5,131,793	-26.59%
YoY %	-3.55%	-2.55%	-6.21%	-11.94%	-12.31%	-7.49%	-	-
Horiz. %	62.97%	65.29%	67.00%	71.44%	81.12%	92.51%	100.00%	-
PBT	296,561	408,420	431,102	316,790	404,563	438,688	477,509	-27.27%
YoY %	-27.39%	-5.26%	36.08%	-21.70%	-7.78%	-8.13%	-	-
Horiz. %	62.11%	85.53%	90.28%	66.34%	84.72%	91.87%	100.00%	-
Tax	-47,273	-83,913	-93,904	-94,442	-112,547	-106,611	-115,477	-44.95%
YoY %	43.66%	10.64%	0.57%	16.09%	-5.57%	7.68%	-	-
Horiz. %	40.94%	72.67%	81.32%	81.78%	97.46%	92.32%	100.00%	-
NP	249,288	324,507	337,198	222,348	292,016	332,077	362,032	-22.07%
YoY %	-23.18%	-3.76%	51.65%	-23.86%	-12.06%	-8.27%	-	-
Horiz. %	68.86%	89.63%	93.14%	61.42%	80.66%	91.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,819	157,481	271,865	185,082	252,252	290,949	313,657	-56.97%
YoY %	-43.60%	-42.07%	46.89%	-26.63%	-13.30%	-7.24%	-	-
Horiz. %	28.32%	50.21%	86.68%	59.01%	80.42%	92.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.94%	20.55%	21.78%	29.81%	27.82%	24.30%	24.18%	-
YoY %	-22.43%	-5.65%	-26.94%	7.15%	14.49%	0.50%	-	-
Horiz. %	65.92%	84.99%	90.07%	123.28%	115.05%	100.50%	100.00%	-
Total Cost	2,982,257	3,025,995	3,101,109	3,443,749	3,871,001	4,415,413	4,769,761	-26.94%
YoY %	-1.45%	-2.42%	-9.95%	-11.04%	-12.33%	-7.43%	-	-
Horiz. %	62.52%	63.44%	65.02%	72.20%	81.16%	92.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,610,082	3,618,983	3,618,018	3,618,504	3,618,345	3,638,590	3,669,754	16.47%
YoY %	27.39%	0.03%	-0.01%	0.00%	-0.56%	-0.85%	-	-
Horiz. %	125.62%	98.62%	98.59%	98.60%	98.60%	99.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	51,689	51,689	51,689	57,537	83,392	83,392	83,392	-27.36%
YoY %	0.00%	0.00%	-10.16%	-31.00%	0.00%	0.00%	-	-
Horiz. %	61.98%	61.98%	61.98%	69.00%	100.00%	100.00%	100.00%	-
Div Payout %	58.20%	32.82%	19.01%	31.09%	33.06%	28.66%	26.59%	-
YoY %	77.33%	72.65%	-38.85%	-5.96%	15.35%	7.78%	-	-
Horiz. %	218.88%	123.43%	71.49%	116.92%	124.33%	107.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	4,610,082	3,618,983	3,618,018	3,618,504	3,618,345	3,638,590	3,669,754	16.47%
YoY %	27.39%	0.03%	-0.01%	0.00%	-0.56%	-0.85%	-	-
Horiz. %	125.62%	98.62%	98.59%	98.60%	98.60%	99.15%	100.00%	-
NOSH	620,109	516,997	516,859	516,929	516,906	517,021	528,181	11.32%
YoY %	19.94%	0.03%	-0.01%	0.00%	-0.02%	-2.11%	-	-
Horiz. %	117.40%	97.88%	97.86%	97.87%	97.87%	97.89%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.71%	9.69%	9.81%	6.06%	7.01%	6.99%	7.05%	-
YoY %	-20.43%	-1.22%	61.88%	-13.55%	0.29%	-0.85%	-	-
Horiz. %	109.36%	137.45%	139.15%	85.96%	99.43%	99.15%	100.00%	-
ROE	1.93%	4.35%	7.51%	5.11%	6.97%	8.00%	8.55%	-
YoY %	-55.63%	-42.08%	46.97%	-26.69%	-12.88%	-6.43%	-	-
Horiz. %	22.57%	50.88%	87.84%	59.77%	81.52%	93.57%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	521.12	648.07	665.23	709.21	805.37	918.24	971.60	-34.06%
YoY %	-19.59%	-2.58%	-6.20%	-11.94%	-12.29%	-5.49%	-	-
Horiz. %	53.64%	66.70%	68.47%	72.99%	82.89%	94.51%	100.00%	-
EPS	14.32	30.46	52.60	35.80	48.80	56.27	59.38	-61.35%
YoY %	-52.99%	-42.09%	46.93%	-26.64%	-13.28%	-5.24%	-	-
Horiz. %	24.12%	51.30%	88.58%	60.29%	82.18%	94.76%	100.00%	-
DPS	8.34	10.00	10.00	11.13	16.13	16.13	15.79	-34.73%
YoY %	-16.60%	0.00%	-10.15%	-31.00%	0.00%	2.15%	-	-
Horiz. %	52.82%	63.33%	63.33%	70.49%	102.15%	102.15%	100.00%	-
NAPS	7.4343	7.00	7.00	7.00	7.00	7.0376	6.9479	4.62%
YoY %	6.20%	0.00%	0.00%	0.00%	-0.53%	1.29%	-	-
Horiz. %	107.00%	100.75%	100.75%	100.75%	100.75%	101.29%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 516,929
RPS	520.89	540.06	554.21	590.93	671.03	765.24	827.18	-26.59%
YoY %	-3.55%	-2.55%	-6.21%	-11.94%	-12.31%	-7.49%	-	-
Horiz. %	62.97%	65.29%	67.00%	71.44%	81.12%	92.51%	100.00%	-
EPS	14.32	25.38	43.82	29.83	40.66	46.90	50.56	-56.97%
YoY %	-43.58%	-42.08%	46.90%	-26.64%	-13.30%	-7.24%	-	-
Horiz. %	28.32%	50.20%	86.67%	59.00%	80.42%	92.76%	100.00%	-
DPS	8.33	8.33	8.33	9.27	13.44	13.44	13.44	-27.36%
YoY %	0.00%	0.00%	-10.14%	-31.03%	0.00%	0.00%	-	-
Horiz. %	61.98%	61.98%	61.98%	68.97%	100.00%	100.00%	100.00%	-
NAPS	7.4309	5.8334	5.8318	5.8326	5.8323	5.865	5.9152	16.47%
YoY %	27.39%	0.03%	-0.01%	0.01%	-0.56%	-0.85%	-	-
Horiz. %	125.62%	98.62%	98.59%	98.60%	98.60%	99.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	6.18	6.14	5.70	5.50	5.45	4.34	4.94	-
P/RPS	1.19	0.95	0.86	0.78	0.68	0.47	0.51	76.19%
YoY %	25.26%	10.47%	10.26%	14.71%	44.68%	-7.84%	-	-
Horiz. %	233.33%	186.27%	168.63%	152.94%	133.33%	92.16%	100.00%	-
P/EPS	43.15	20.16	10.84	15.36	11.17	7.71	8.32	200.52%
YoY %	114.04%	85.98%	-29.43%	37.51%	44.88%	-7.33%	-	-
Horiz. %	518.63%	242.31%	130.29%	184.62%	134.25%	92.67%	100.00%	-
EY	2.32	4.96	9.23	6.51	8.95	12.97	12.02	-66.70%
YoY %	-53.23%	-46.26%	41.78%	-27.26%	-30.99%	7.90%	-	-
Horiz. %	19.30%	41.26%	76.79%	54.16%	74.46%	107.90%	100.00%	-
DY	1.35	1.63	1.75	2.02	2.96	3.72	3.20	-43.83%
YoY %	-17.18%	-6.86%	-13.37%	-31.76%	-20.43%	16.25%	-	-
Horiz. %	42.19%	50.94%	54.69%	63.12%	92.50%	116.25%	100.00%	-
P/NAPS	0.83	0.88	0.81	0.79	0.78	0.62	0.71	11.00%
YoY %	-5.68%	8.64%	2.53%	1.28%	25.81%	-12.68%	-	-
Horiz. %	116.90%	123.94%	114.08%	111.27%	109.86%	87.32%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	27/05/10	25/02/10	19/11/09	27/08/09	28/05/09	24/02/09	-
Price	5.15	5.83	5.60	5.68	5.40	4.94	4.78	-
P/RPS	0.99	0.90	0.84	0.80	0.67	0.54	0.49	60.02%
YoY %	10.00%	7.14%	5.00%	19.40%	24.07%	10.20%	-	-
Horiz. %	202.04%	183.67%	171.43%	163.27%	136.73%	110.20%	100.00%	-
P/EPS	35.96	19.14	10.65	15.86	11.07	8.78	8.05	171.98%
YoY %	87.88%	79.72%	-32.85%	43.27%	26.08%	9.07%	-	-
Horiz. %	446.71%	237.76%	132.30%	197.02%	137.52%	109.07%	100.00%	-
EY	2.78	5.22	9.39	6.30	9.04	11.39	12.42	-63.23%
YoY %	-46.74%	-44.41%	49.05%	-30.31%	-20.63%	-8.29%	-	-
Horiz. %	22.38%	42.03%	75.60%	50.72%	72.79%	91.71%	100.00%	-
DY	1.62	1.72	1.79	1.96	2.99	3.27	3.30	-37.85%
YoY %	-5.81%	-3.91%	-8.67%	-34.45%	-8.56%	-0.91%	-	-
Horiz. %	49.09%	52.12%	54.24%	59.39%	90.61%	99.09%	100.00%	-
P/NAPS	0.69	0.83	0.80	0.81	0.77	0.70	0.69	0.00%
YoY %	-16.87%	3.75%	-1.23%	5.19%	10.00%	1.45%	-	-
Horiz. %	100.00%	120.29%	115.94%	117.39%	111.59%	101.45%	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