[ORIENT] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	3,258,735	3,296,265	3,226,369	3,230,455	3,234,336	3,231,545	3,350,502	-1.83%
YoY %	-1.14%	2.17%	-0.13%	-0.12%	0.09%	-3.55%	-	-
Horiz. %	97.26%	98.38%	96.30%	96.42%	96.53%	96.45%	100.00%	-
PBT	494,248	520,117	424,600	384,412	296,352	296,561	408,420	13.54%
YoY %	-4.97%	22.50%	10.45%	29.71%	-0.07%	-27.39%	-	-
Horiz. %	121.01%	127.35%	103.96%	94.12%	72.56%	72.61%	100.00%	-
Tax	-100,805	-100,008	-89,221	-76,467	-47,372	-47,273	-83,913	12.99%
YoY %	-0.80%	-12.09%	-16.68%	-61.42%	-0.21%	43.66%	-	-
Horiz. %	120.13%	119.18%	106.33%	91.13%	56.45%	56.34%	100.00%	-
NP	393,443	420,109	335,379	307,945	248,980	249,288	324,507	13.68%
YoY %	-6.35%	25.26%	8.91%	23.68%	-0.12%	-23.18%	-	-
Horiz. %	121.24%	129.46%	103.35%	94.90%	76.73%	76.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,474	333,104	251,528	143,894	94,991	88,819	157,481	55.13%
YoY %	-8.59%	32.43%	74.80%	51.48%	6.95%	-43.60%	-	-
Horiz. %	193.34%	211.52%	159.72%	91.37%	60.32%	56.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.40%	19.23%	21.01%	19.89%	15.99%	15.94%	20.55%	-
YoY %	6.08%	-8.47%	5.63%	24.39%	0.31%	-22.43%	-	-
Horiz. %	99.27%	93.58%	102.24%	96.79%	77.81%	77.57%	100.00%	-
Total Cost	2,865,292	2,876,156	2,890,990	2,922,510	2,985,356	2,982,257	3,025,995	-3.56%
YoY %	-0.38%	-0.51%	-1.08%	-2.11%	0.10%	-1.45%	-	-
Horiz. %	94.69%	95.05%	95.54%	96.58%	98.66%	98.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,330,870	4,294,631	4,978,320	5,808,087	3,907,631	4,610,082	3,618,983	12.70%
YoY %	0.84%	-13.73%	-14.29%	48.63%	-15.24%	27.39%	-	-
Horiz. %	119.67%	118.67%	137.56%	160.49%	107.98%	127.39%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	29,040	47,656	47,656	47,656	44,459	51,689	51,689	-31.88%
YoY %	-39.06%	0.00%	0.00%	7.19%	-13.99%	0.00%	-	-
Horiz. %	56.18%	92.20%	92.20%	92.20%	86.01%	100.00%	100.00%	-
Div Payout %	9.54%	14.31%	18.95%	33.12%	46.80%	58.20%	32.82%	-
YoY %	-33.33%	-24.49%	-42.78%	-29.23%	-19.59%	77.33%	-	-
Horiz. %	29.07%	43.60%	57.74%	100.91%	142.60%	177.33%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	4,330,870	4,294,631	4,978,320	5,808,087	3,907,631	4,610,082	3,618,983	12.70%
YoY %	0.84%	-13.73%	-14.29%	48.63%	-15.24%	27.39%	-	-
Horiz. %	119.67%	118.67%	137.56%	160.49%	107.98%	127.39%	100.00%	-
NOSH	620,042	620,297	738,469	968,014	620,534	620,109	516,997	12.86%
YoY %	-0.04%	-16.00%	-23.71%	56.00%	0.07%	19.94%	-	-
Horiz. %	119.93%	119.98%	142.84%	187.24%	120.03%	119.94%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	12.07%	12.75%	10.39%	9.53%	7.70%	7.71%	9.69%	-
YoY %	-5.33%	22.71%	9.02%	23.77%	-0.13%	-20.43%	-	-
Horiz. %	124.56%	131.58%	107.22%	98.35%	79.46%	79.57%	100.00%	-
ROE	7.03%	7.76%	5.05%	2.48%	2.43%	1.93%	4.35%	-
YoY %	-9.41%	53.66%	103.63%	2.06%	25.91%	-55.63%	-	-
Horiz. %	161.61%	178.39%	116.09%	57.01%	55.86%	44.37%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	525.57	531.40	436.90	333.72	521.22	521.12	648.07	-13.02%
YoY %	-1.10%	21.63%	30.92%	-35.97%	0.02%	-19.59%	-	-
Horiz. %	81.10%	82.00%	67.42%	51.49%	80.43%	80.41%	100.00%	-
EPS	49.11	53.70	34.06	14.86	15.31	14.32	30.46	37.45%
YoY %	-8.55%	57.66%	129.21%	-2.94%	6.91%	-52.99%	-	-
Horiz. %	161.23%	176.30%	111.82%	48.79%	50.26%	47.01%	100.00%	-
DPS	4.68	7.68	6.45	4.92	7.16	8.34	10.00	-39.69%
YoY %	-39.06%	19.07%	31.10%	-31.28%	-14.15%	-16.60%	-	-
Horiz. %	46.80%	76.80%	64.50%	49.20%	71.60%	83.40%	100.00%	-
NAPS	6.9848	6.9235	6.7414	6.00	6.2972	7.4343	7.00	-0.14%
YoY %	0.89%	2.70%	12.36%	-4.72%	-15.30%	6.20%	-	-
Horiz. %	99.78%	98.91%	96.31%	85.71%	89.96%	106.20%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 968,014
RPS	525.27	531.32	520.05	520.71	521.34	520.89	540.06	-1.83%
YoY %	-1.14%	2.17%	-0.13%	-0.12%	0.09%	-3.55%	-	-
Horiz. %	97.26%	98.38%	96.29%	96.42%	96.53%	96.45%	100.00%	-
EPS	49.08	53.69	40.54	23.19	15.31	14.32	25.38	55.15%
YoY %	-8.59%	32.44%	74.82%	51.47%	6.91%	-43.58%	-	-
Horiz. %	193.38%	211.54%	159.73%	91.37%	60.32%	56.42%	100.00%	-
DPS	4.68	7.68	7.68	7.68	7.17	8.33	8.33	-31.88%
YoY %	-39.06%	0.00%	0.00%	7.11%	-13.93%	0.00%	-	-
Horiz. %	56.18%	92.20%	92.20%	92.20%	86.07%	100.00%	100.00%	-
NAPS	6.9809	6.9224	8.0245	9.3619	6.2986	7.4309	5.8334	12.70%
YoY %	0.85%	-13.73%	-14.29%	48.63%	-15.24%	27.39%	-	-
Horiz. %	119.67%	118.67%	137.56%	160.49%	107.97%	127.39%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	4.49	5.17	5.33	5.59	5.25	6.18	6.14	-
P/RPS	0.85	0.97	1.22	1.68	1.01	1.19	0.95	-7.14%
YoY %	-12.37%	-20.49%	-27.38%	66.34%	-15.13%	25.26%	-	-
Horiz. %	89.47%	102.11%	128.42%	176.84%	106.32%	125.26%	100.00%	-
P/EPS	9.14	9.63	15.65	37.61	34.30	43.15	20.16	-40.95%
YoY %	-5.09%	-38.47%	-58.39%	9.65%	-20.51%	114.04%	-	-
Horiz. %	45.34%	47.77%	77.63%	186.56%	170.14%	214.04%	100.00%	-
EY	10.94	10.39	6.39	2.66	2.92	2.32	4.96	69.36%
YoY %	5.29%	62.60%	140.23%	-8.90%	25.86%	-53.23%	-	-
Horiz. %	220.56%	209.48%	128.83%	53.63%	58.87%	46.77%	100.00%	-
DY	1.04	1.49	1.21	0.88	1.36	1.35	1.63	-25.86%
YoY %	-30.20%	23.14%	37.50%	-35.29%	0.74%	-17.18%	-	-
Horiz. %	63.80%	91.41%	74.23%	53.99%	83.44%	82.82%	100.00%	-
P/NAPS	0.64	0.75	0.79	0.93	0.83	0.83	0.88	-19.11%
YoY %	-14.67%	-5.06%	-15.05%	12.05%	0.00%	-5.68%	-	-
Horiz. %	72.73%	85.23%	89.77%	105.68%	94.32%	94.32%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/11/11	25/08/11	31/05/11	24/02/11	30/11/10	30/08/10	27/05/10	-
Price	4.32	4.70	5.19	5.14	5.40	5.15	5.83	-
P/RPS	0.82	0.88	1.19	1.54	1.04	0.99	0.90	-6.01%
YoY %	-6.82%	-26.05%	-22.73%	48.08%	5.05%	10.00%	-	-
Horiz. %	91.11%	97.78%	132.22%	171.11%	115.56%	110.00%	100.00%	-
P/EPS	8.80	8.75	15.24	34.58	35.28	35.96	19.14	-40.40%
YoY %	0.57%	-42.59%	-55.93%	-1.98%	-1.89%	87.88%	-	-
Horiz. %	45.98%	45.72%	79.62%	180.67%	184.33%	187.88%	100.00%	-
EY	11.37	11.43	6.56	2.89	2.83	2.78	5.22	67.95%
YoY %	-0.52%	74.24%	126.99%	2.12%	1.80%	-46.74%	-	-
Horiz. %	217.82%	218.97%	125.67%	55.36%	54.21%	53.26%	100.00%	-
DY	1.08	1.63	1.24	0.96	1.33	1.62	1.72	-26.65%
YoY %	-33.74%	31.45%	29.17%	-27.82%	-17.90%	-5.81%	-	-
Horiz. %	62.79%	94.77%	72.09%	55.81%	77.33%	94.19%	100.00%	-
P/NAPS	0.62	0.68	0.77	0.86	0.86	0.69	0.83	-17.65%
YoY %	-8.82%	-11.69%	-10.47%	0.00%	24.64%	-16.87%	-	-
Horiz. %	74.70%	81.93%	92.77%	103.61%	103.61%	83.13%	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