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

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.48%
YoY- -47.07%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,258,735 3,296,265 3,226,369 3,230,455 3,234,336 3,231,545 3,350,502 -1.83%
PBT 494,248 520,117 424,600 384,412 296,352 296,561 408,420 13.54%
Tax -100,805 -100,008 -89,221 -76,467 -47,372 -47,273 -83,913 12.99%
NP 393,443 420,109 335,379 307,945 248,980 249,288 324,507 13.68%
-
NP to SH 304,474 333,104 251,528 143,894 94,991 88,819 157,481 55.13%
-
Tax Rate 20.40% 19.23% 21.01% 19.89% 15.99% 15.94% 20.55% -
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%
-
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%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 29,040 47,656 47,656 47,656 44,459 51,689 51,689 -31.88%
Div Payout % 9.54% 14.31% 18.95% 33.12% 46.80% 58.20% 32.82% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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%
NOSH 620,042 620,297 738,469 968,014 620,534 620,109 516,997 12.86%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.07% 12.75% 10.39% 9.53% 7.70% 7.71% 9.69% -
ROE 7.03% 7.76% 5.05% 2.48% 2.43% 1.93% 4.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 525.57 531.40 436.90 333.72 521.22 521.12 648.07 -13.02%
EPS 49.11 53.70 34.06 14.86 15.31 14.32 30.46 37.45%
DPS 4.68 7.68 6.45 4.92 7.16 8.34 10.00 -39.69%
NAPS 6.9848 6.9235 6.7414 6.00 6.2972 7.4343 7.00 -0.14%
Adjusted Per Share Value based on latest NOSH - 968,014
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 525.27 531.32 520.05 520.71 521.34 520.89 540.06 -1.83%
EPS 49.08 53.69 40.54 23.19 15.31 14.32 25.38 55.15%
DPS 4.68 7.68 7.68 7.68 7.17 8.33 8.33 -31.88%
NAPS 6.9809 6.9224 8.0245 9.3619 6.2986 7.4309 5.8334 12.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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%
P/EPS 9.14 9.63 15.65 37.61 34.30 43.15 20.16 -40.95%
EY 10.94 10.39 6.39 2.66 2.92 2.32 4.96 69.36%
DY 1.04 1.49 1.21 0.88 1.36 1.35 1.63 -25.86%
P/NAPS 0.64 0.75 0.79 0.93 0.83 0.83 0.88 -19.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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%
P/EPS 8.80 8.75 15.24 34.58 35.28 35.96 19.14 -40.40%
EY 11.37 11.43 6.56 2.89 2.83 2.78 5.22 67.95%
DY 1.08 1.63 1.24 0.96 1.33 1.62 1.72 -26.65%
P/NAPS 0.62 0.68 0.77 0.86 0.86 0.69 0.83 -17.65%

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

Post a Comment