[ORIENT] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	3,438,307	3,666,097	4,163,017	4,747,490	5,131,793	5,314,549	5,214,522	-24.18%
YoY %	-6.21%	-11.94%	-12.31%	-7.49%	-3.44%	1.92%	-	-
Horiz. %	65.94%	70.31%	79.84%	91.04%	98.41%	101.92%	100.00%	-
PBT	431,102	316,790	404,563	438,688	477,509	625,687	609,990	-20.60%
YoY %	36.08%	-21.70%	-7.78%	-8.13%	-23.68%	2.57%	-	-
Horiz. %	70.67%	51.93%	66.32%	71.92%	78.28%	102.57%	100.00%	-
Tax	-93,904	-94,442	-112,547	-106,611	-115,477	-140,890	-139,388	-23.09%
YoY %	0.57%	16.09%	-5.57%	7.68%	18.04%	-1.08%	-	-
Horiz. %	67.37%	67.75%	80.74%	76.49%	82.85%	101.08%	100.00%	-
NP	337,198	222,348	292,016	332,077	362,032	484,797	470,602	-19.87%
YoY %	51.65%	-23.86%	-12.06%	-8.27%	-25.32%	3.02%	-	-
Horiz. %	71.65%	47.25%	62.05%	70.56%	76.93%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,865	185,082	252,252	290,949	313,657	402,476	388,064	-21.06%
YoY %	46.89%	-26.63%	-13.30%	-7.24%	-22.07%	3.71%	-	-
Horiz. %	70.06%	47.69%	65.00%	74.97%	80.83%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.78%	29.81%	27.82%	24.30%	24.18%	22.52%	22.85%	-
YoY %	-26.94%	7.15%	14.49%	0.50%	7.37%	-1.44%	-	-
Horiz. %	95.32%	130.46%	121.75%	106.35%	105.82%	98.56%	100.00%	-
Total Cost	3,101,109	3,443,749	3,871,001	4,415,413	4,769,761	4,829,752	4,743,920	-24.62%
YoY %	-9.95%	-11.04%	-12.33%	-7.43%	-1.24%	1.81%	-	-
Horiz. %	65.37%	72.59%	81.60%	93.08%	100.54%	101.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,618,018	3,618,504	3,618,345	3,638,590	3,669,754	3,683,819	3,627,262	-0.16%
YoY %	-0.01%	0.00%	-0.56%	-0.85%	-0.38%	1.56%	-	-
Horiz. %	99.75%	99.76%	99.75%	100.31%	101.17%	101.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	51,689	57,537	83,392	83,392	83,392	118,922	118,929	-42.53%
YoY %	-10.16%	-31.00%	0.00%	0.00%	-29.88%	-0.01%	-	-
Horiz. %	43.46%	48.38%	70.12%	70.12%	70.12%	99.99%	100.00%	-
Div Payout %	19.01%	31.09%	33.06%	28.66%	26.59%	29.55%	30.65%	-
YoY %	-38.85%	-5.96%	15.35%	7.78%	-10.02%	-3.59%	-	-
Horiz. %	62.02%	101.44%	107.86%	93.51%	86.75%	96.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	3,618,018	3,618,504	3,618,345	3,638,590	3,669,754	3,683,819	3,627,262	-0.16%
YoY %	-0.01%	0.00%	-0.56%	-0.85%	-0.38%	1.56%	-	-
Horiz. %	99.75%	99.76%	99.75%	100.31%	101.17%	101.56%	100.00%	-
NOSH	516,859	516,929	516,906	517,021	528,181	517,019	517,035	-0.02%
YoY %	-0.01%	0.00%	-0.02%	-2.11%	2.16%	-0.00%	-	-
Horiz. %	99.97%	99.98%	99.98%	100.00%	102.16%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.81%	6.06%	7.01%	6.99%	7.05%	9.12%	9.02%	-
YoY %	61.88%	-13.55%	0.29%	-0.85%	-22.70%	1.11%	-	-
Horiz. %	108.76%	67.18%	77.72%	77.49%	78.16%	101.11%	100.00%	-
ROE	7.51%	5.11%	6.97%	8.00%	8.55%	10.93%	10.70%	-
YoY %	46.97%	-26.69%	-12.88%	-6.43%	-21.77%	2.15%	-	-
Horiz. %	70.19%	47.76%	65.14%	74.77%	79.91%	102.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	665.23	709.21	805.37	918.24	971.60	1,027.92	1,008.54	-24.16%
YoY %	-6.20%	-11.94%	-12.29%	-5.49%	-5.48%	1.92%	-	-
Horiz. %	65.96%	70.32%	79.86%	91.05%	96.34%	101.92%	100.00%	-
EPS	52.60	35.80	48.80	56.27	59.38	77.85	75.06	-21.05%
YoY %	46.93%	-26.64%	-13.28%	-5.24%	-23.73%	3.72%	-	-
Horiz. %	70.08%	47.70%	65.01%	74.97%	79.11%	103.72%	100.00%	-
DPS	10.00	11.13	16.13	16.13	15.79	23.00	23.00	-42.52%
YoY %	-10.15%	-31.00%	0.00%	2.15%	-31.35%	0.00%	-	-
Horiz. %	43.48%	48.39%	70.13%	70.13%	68.65%	100.00%	100.00%	-
NAPS	7.00	7.00	7.00	7.0376	6.9479	7.1251	7.0155	-0.14%
YoY %	0.00%	0.00%	-0.53%	1.29%	-2.49%	1.56%	-	-
Horiz. %	99.78%	99.78%	99.78%	100.32%	99.04%	101.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 517,021
RPS	554.21	590.93	671.03	765.24	827.18	856.64	840.52	-24.18%
YoY %	-6.21%	-11.94%	-12.31%	-7.49%	-3.44%	1.92%	-	-
Horiz. %	65.94%	70.31%	79.84%	91.04%	98.41%	101.92%	100.00%	-
EPS	43.82	29.83	40.66	46.90	50.56	64.87	62.55	-21.06%
YoY %	46.90%	-26.64%	-13.30%	-7.24%	-22.06%	3.71%	-	-
Horiz. %	70.06%	47.69%	65.00%	74.98%	80.83%	103.71%	100.00%	-
DPS	8.33	9.27	13.44	13.44	13.44	19.17	19.17	-42.54%
YoY %	-10.14%	-31.03%	0.00%	0.00%	-29.89%	0.00%	-	-
Horiz. %	43.45%	48.36%	70.11%	70.11%	70.11%	100.00%	100.00%	-
NAPS	5.8318	5.8326	5.8323	5.865	5.9152	5.9379	5.8467	-0.16%
YoY %	-0.01%	0.01%	-0.56%	-0.85%	-0.38%	1.56%	-	-
Horiz. %	99.75%	99.76%	99.75%	100.31%	101.17%	101.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	5.70	5.50	5.45	4.34	4.94	5.40	5.75	-
P/RPS	0.86	0.78	0.68	0.47	0.51	0.53	0.57	31.44%
YoY %	10.26%	14.71%	44.68%	-7.84%	-3.77%	-7.02%	-	-
Horiz. %	150.88%	136.84%	119.30%	82.46%	89.47%	92.98%	100.00%	-
P/EPS	10.84	15.36	11.17	7.71	8.32	6.94	7.66	25.96%
YoY %	-29.43%	37.51%	44.88%	-7.33%	19.88%	-9.40%	-	-
Horiz. %	141.51%	200.52%	145.82%	100.65%	108.62%	90.60%	100.00%	-
EY	9.23	6.51	8.95	12.97	12.02	14.42	13.05	-20.56%
YoY %	41.78%	-27.26%	-30.99%	7.90%	-16.64%	10.50%	-	-
Horiz. %	70.73%	49.89%	68.58%	99.39%	92.11%	110.50%	100.00%	-
DY	1.75	2.02	2.96	3.72	3.20	4.26	4.00	-42.28%
YoY %	-13.37%	-31.76%	-20.43%	16.25%	-24.88%	6.50%	-	-
Horiz. %	43.75%	50.50%	74.00%	93.00%	80.00%	106.50%	100.00%	-
P/NAPS	0.81	0.79	0.78	0.62	0.71	0.76	0.82	-0.81%
YoY %	2.53%	1.28%	25.81%	-12.68%	-6.58%	-7.32%	-	-
Horiz. %	98.78%	96.34%	95.12%	75.61%	86.59%	92.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	19/11/09	27/08/09	28/05/09	24/02/09	27/11/08	28/08/08	-
Price	5.60	5.68	5.40	4.94	4.78	4.70	5.50	-
P/RPS	0.84	0.80	0.67	0.54	0.49	0.46	0.55	32.51%
YoY %	5.00%	19.40%	24.07%	10.20%	6.52%	-16.36%	-	-
Horiz. %	152.73%	145.45%	121.82%	98.18%	89.09%	83.64%	100.00%	-
P/EPS	10.65	15.86	11.07	8.78	8.05	6.04	7.33	28.19%
YoY %	-32.85%	43.27%	26.08%	9.07%	33.28%	-17.60%	-	-
Horiz. %	145.29%	216.37%	151.02%	119.78%	109.82%	82.40%	100.00%	-
EY	9.39	6.30	9.04	11.39	12.42	16.56	13.65	-22.01%
YoY %	49.05%	-30.31%	-20.63%	-8.29%	-25.00%	21.32%	-	-
Horiz. %	68.79%	46.15%	66.23%	83.44%	90.99%	121.32%	100.00%	-
DY	1.79	1.96	2.99	3.27	3.30	4.89	4.18	-43.09%
YoY %	-8.67%	-34.45%	-8.56%	-0.91%	-32.52%	16.99%	-	-
Horiz. %	42.82%	46.89%	71.53%	78.23%	78.95%	116.99%	100.00%	-
P/NAPS	0.80	0.81	0.77	0.70	0.69	0.66	0.78	1.69%
YoY %	-1.23%	5.19%	10.00%	1.45%	4.55%	-15.38%	-	-
Horiz. %	102.56%	103.85%	98.72%	89.74%	88.46%	84.62%	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