[ORIENT] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	3,180,534	3,452,496	5,406,757	4,335,220	4,012,352	4,317,856	4,097,532	-4.13%
YoY %	-7.88%	-36.14%	24.72%	8.05%	-7.08%	5.38%	-	-
Horiz. %	77.62%	84.26%	131.95%	105.80%	97.92%	105.38%	100.00%	-
PBT	274,992	454,658	668,950	514,789	442,868	330,133	342,028	-3.56%
YoY %	-39.52%	-32.03%	29.95%	16.24%	34.15%	-3.48%	-	-
Horiz. %	80.40%	132.93%	195.58%	150.51%	129.48%	96.52%	100.00%	-
Tax	-59,401	-121,444	-149,490	-122,210	-81,808	-65,605	-108,850	-9.59%
YoY %	51.09%	18.76%	-22.32%	-49.39%	-24.70%	39.73%	-	-
Horiz. %	54.57%	111.57%	137.34%	112.27%	75.16%	60.27%	100.00%	-
NP	215,590	333,214	519,460	392,578	361,060	264,528	233,177	-1.29%
YoY %	-35.30%	-35.85%	32.32%	8.73%	36.49%	13.45%	-	-
Horiz. %	92.46%	142.90%	222.77%	168.36%	154.84%	113.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,462	261,366	432,800	328,065	361,060	264,528	233,177	-5.45%
YoY %	-36.31%	-39.61%	31.93%	-9.14%	36.49%	13.45%	-	-
Horiz. %	71.39%	112.09%	185.61%	140.69%	154.84%	113.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	26.71%	22.35%	23.74%	18.47%	19.87%	31.82%	-
YoY %	-19.13%	19.51%	-5.86%	28.53%	-7.05%	-37.55%	-	-
Horiz. %	67.88%	83.94%	70.24%	74.61%	58.05%	62.45%	100.00%	-
Total Cost	2,964,944	3,119,281	4,887,297	3,942,641	3,651,292	4,053,328	3,864,354	-4.31%
YoY %	-4.95%	-36.18%	23.96%	7.98%	-9.92%	4.89%	-	-
Horiz. %	76.73%	80.72%	126.47%	102.03%	94.49%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,907,487	3,861,775	3,683,400	3,278,723	3,463,350	2,766,199	2,616,110	6.91%
YoY %	1.18%	4.84%	12.34%	-5.33%	25.20%	5.74%	-	-
Horiz. %	149.36%	147.62%	140.80%	125.33%	132.39%	105.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	24,820	34,462	68,928	68,935	77,848	68,921	68,926	-15.64%
YoY %	-27.98%	-50.00%	-0.01%	-11.45%	12.95%	-0.01%	-	-
Horiz. %	36.01%	50.00%	100.00%	100.01%	112.94%	99.99%	100.00%	-
Div Payout %	14.91%	13.19%	15.93%	21.01%	21.56%	26.05%	29.56%	-
YoY %	13.04%	-17.20%	-24.18%	-2.55%	-17.24%	-11.87%	-	-
Horiz. %	50.44%	44.62%	53.89%	71.08%	72.94%	88.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	3,907,487	3,861,775	3,683,400	3,278,723	3,463,350	2,766,199	2,616,110	6.91%
YoY %	1.18%	4.84%	12.34%	-5.33%	25.20%	5.74%	-	-
Horiz. %	149.36%	147.62%	140.80%	125.33%	132.39%	105.74%	100.00%	-
NOSH	620,511	516,943	516,961	517,018	583,861	516,911	516,946	3.08%
YoY %	20.03%	-0.00%	-0.01%	-11.45%	12.95%	-0.01%	-	-
Horiz. %	120.03%	100.00%	100.00%	100.01%	112.94%	99.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	6.78%	9.65%	9.61%	9.06%	9.00%	6.13%	5.69%	-
YoY %	-29.74%	0.42%	6.07%	0.67%	46.82%	7.73%	-	-
Horiz. %	119.16%	169.60%	168.89%	159.23%	158.17%	107.73%	100.00%	-
ROE	4.26%	6.77%	11.75%	10.01%	10.43%	9.56%	8.91%	-
YoY %	-37.08%	-42.38%	17.38%	-4.03%	9.10%	7.30%	-	-
Horiz. %	47.81%	75.98%	131.87%	112.35%	117.06%	107.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	512.57	667.87	1,045.87	838.50	687.21	835.32	792.64	-7.00%
YoY %	-23.25%	-36.14%	24.73%	22.02%	-17.73%	5.38%	-	-
Horiz. %	64.67%	84.26%	131.95%	105.79%	86.70%	105.38%	100.00%	-
EPS	26.83	50.56	83.72	63.45	61.84	46.84	45.11	-8.29%
YoY %	-46.93%	-39.61%	31.95%	2.60%	32.02%	3.84%	-	-
Horiz. %	59.48%	112.08%	185.59%	140.66%	137.09%	103.84%	100.00%	-
DPS	4.00	6.67	13.33	13.33	13.33	13.33	13.33	-18.17%
YoY %	-40.03%	-49.96%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.01%	50.04%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.2972	7.4704	7.1251	6.3416	5.9318	5.3514	5.0607	3.70%
YoY %	-15.70%	4.85%	12.35%	6.91%	10.85%	5.74%	-	-
Horiz. %	124.43%	147.62%	140.79%	125.31%	117.21%	105.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 517,083
RPS	512.66	556.50	871.51	698.79	646.74	695.99	660.47	-4.13%
YoY %	-7.88%	-36.15%	24.72%	8.05%	-7.08%	5.38%	-	-
Horiz. %	77.62%	84.26%	131.95%	105.80%	97.92%	105.38%	100.00%	-
EPS	26.83	42.13	69.76	52.88	58.20	42.64	37.59	-5.46%
YoY %	-36.32%	-39.61%	31.92%	-9.14%	36.49%	13.43%	-	-
Horiz. %	71.38%	112.08%	185.58%	140.68%	154.83%	113.43%	100.00%	-
DPS	4.00	5.56	11.11	11.11	12.55	11.11	11.11	-15.64%
YoY %	-28.06%	-49.95%	0.00%	-11.47%	12.96%	0.00%	-	-
Horiz. %	36.00%	50.05%	100.00%	100.00%	112.96%	100.00%	100.00%	-
NAPS	6.2984	6.2247	5.9372	5.2849	5.5825	4.4588	4.2169	6.91%
YoY %	1.18%	4.84%	12.34%	-5.33%	25.20%	5.74%	-	-
Horiz. %	149.36%	147.61%	140.80%	125.33%	132.38%	105.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	5.25	5.50	5.40	6.90	3.92	4.16	4.14	-
P/RPS	1.02	0.82	0.52	0.82	0.57	0.50	0.52	11.87%
YoY %	24.39%	57.69%	-36.59%	43.86%	14.00%	-3.85%	-	-
Horiz. %	196.15%	157.69%	100.00%	157.69%	109.62%	96.15%	100.00%	-
P/EPS	19.57	10.88	6.45	10.87	6.34	8.13	9.18	13.44%
YoY %	79.87%	68.68%	-40.66%	71.45%	-22.02%	-11.44%	-	-
Horiz. %	213.18%	118.52%	70.26%	118.41%	69.06%	88.56%	100.00%	-
EY	5.11	9.19	15.50	9.20	15.78	12.30	10.90	-11.85%
YoY %	-44.40%	-40.71%	68.48%	-41.70%	28.29%	12.84%	-	-
Horiz. %	46.88%	84.31%	142.20%	84.40%	144.77%	112.84%	100.00%	-
DY	0.76	1.21	2.47	1.93	3.40	3.21	3.22	-21.37%
YoY %	-37.19%	-51.01%	27.98%	-43.24%	5.92%	-0.31%	-	-
Horiz. %	23.60%	37.58%	76.71%	59.94%	105.59%	99.69%	100.00%	-
P/NAPS	0.83	0.74	0.76	1.09	0.66	0.78	0.82	0.20%
YoY %	12.16%	-2.63%	-30.28%	65.15%	-15.38%	-4.88%	-	-
Horiz. %	101.22%	90.24%	92.68%	132.93%	80.49%	95.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	19/11/09	27/11/08	28/11/07	29/11/06	28/11/05	25/11/04	-
Price	5.40	5.68	4.70	6.60	4.52	4.08	4.16	-
P/RPS	1.05	0.85	0.45	0.79	0.66	0.49	0.52	12.41%
YoY %	23.53%	88.89%	-43.04%	19.70%	34.69%	-5.77%	-	-
Horiz. %	201.92%	163.46%	86.54%	151.92%	126.92%	94.23%	100.00%	-
P/EPS	20.13	11.23	5.61	10.40	7.31	7.97	9.22	13.89%
YoY %	79.25%	100.18%	-46.06%	42.27%	-8.28%	-13.56%	-	-
Horiz. %	218.33%	121.80%	60.85%	112.80%	79.28%	86.44%	100.00%	-
EY	4.97	8.90	17.81	9.61	13.68	12.54	10.84	-12.18%
YoY %	-44.16%	-50.03%	85.33%	-29.75%	9.09%	15.68%	-	-
Horiz. %	45.85%	82.10%	164.30%	88.65%	126.20%	115.68%	100.00%	-
DY	0.74	1.17	2.84	2.02	2.95	3.27	3.21	-21.68%
YoY %	-36.75%	-58.80%	40.59%	-31.53%	-9.79%	1.87%	-	-
Horiz. %	23.05%	36.45%	88.47%	62.93%	91.90%	101.87%	100.00%	-
P/NAPS	0.86	0.76	0.66	1.04	0.76	0.76	0.82	0.79%
YoY %	13.16%	15.15%	-36.54%	36.84%	0.00%	-7.32%	-	-
Horiz. %	104.88%	92.68%	80.49%	126.83%	92.68%	92.68%	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