[ORIENT] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	3,438,307	5,131,793	4,510,896	3,959,654	4,207,457	4,111,743	3,133,713	1.55%
YoY %	-33.00%	13.76%	13.92%	-5.89%	2.33%	31.21%	-	-
Horiz. %	109.72%	163.76%	143.95%	126.36%	134.26%	131.21%	100.00%	-
PBT	431,102	477,509	510,066	435,316	332,805	357,818	230,786	10.96%
YoY %	-9.72%	-6.38%	17.17%	30.80%	-6.99%	55.04%	-	-
Horiz. %	186.80%	206.91%	221.01%	188.62%	144.21%	155.04%	100.00%	-
Tax	-93,904	-115,477	-120,430	-101,234	-62,217	-113,389	-68,710	5.33%
YoY %	18.68%	4.11%	-18.96%	-62.71%	45.13%	-65.03%	-	-
Horiz. %	136.67%	168.06%	175.27%	147.34%	90.55%	165.03%	100.00%	-
NP	337,198	362,032	389,636	334,082	270,588	244,429	162,076	12.97%
YoY %	-6.86%	-7.08%	16.63%	23.47%	10.70%	50.81%	-	-
Horiz. %	208.05%	223.37%	240.40%	206.13%	166.95%	150.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,202	313,657	323,925	305,251	234,209	244,429	162,076	15.25%
YoY %	21.22%	-3.17%	6.12%	30.33%	-4.18%	50.81%	-	-
Horiz. %	234.58%	193.52%	199.86%	188.34%	144.51%	150.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.78%	24.18%	23.61%	23.26%	18.69%	31.69%	29.77%	-
YoY %	-9.93%	2.41%	1.50%	24.45%	-41.02%	6.45%	-	-
Horiz. %	73.16%	81.22%	79.31%	78.13%	62.78%	106.45%	100.00%	-
Total Cost	3,101,109	4,769,761	4,121,260	3,625,572	3,936,869	3,867,314	2,971,637	0.71%
YoY %	-34.98%	15.74%	13.67%	-7.91%	1.80%	30.14%	-	-
Horiz. %	104.36%	160.51%	138.69%	122.01%	132.48%	130.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,265,079	3,581,134	3,326,975	3,070,498	2,822,754	2,973,612	2,400,365	5.25%
YoY %	-8.83%	7.64%	8.35%	8.78%	-5.07%	23.88%	-	-
Horiz. %	136.02%	149.19%	138.60%	127.92%	117.60%	123.88%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	51,692	82,720	118,898	118,901	104,680	105,995	103,408	-10.90%
YoY %	-37.51%	-30.43%	-0.00%	13.59%	-1.24%	2.50%	-	-
Horiz. %	49.99%	79.99%	114.98%	114.98%	101.23%	102.50%	100.00%	-
Div Payout %	13.60%	26.37%	36.71%	38.95%	44.70%	43.36%	63.80%	-
YoY %	-48.43%	-28.17%	-5.75%	-12.86%	3.09%	-32.04%	-	-
Horiz. %	21.32%	41.33%	57.54%	61.05%	70.06%	67.96%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	3,265,079	3,581,134	3,326,975	3,070,498	2,822,754	2,973,612	2,400,365	5.25%
YoY %	-8.83%	7.64%	8.35%	8.78%	-5.07%	23.88%	-	-
Horiz. %	136.02%	149.19%	138.60%	127.92%	117.60%	123.88%	100.00%	-
NOSH	516,920	517,004	516,948	516,962	516,940	517,051	517,041	-0.00%
YoY %	-0.02%	0.01%	-0.00%	0.00%	-0.02%	0.00%	-	-
Horiz. %	99.98%	99.99%	99.98%	99.98%	99.98%	100.00%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	9.81%	7.05%	8.64%	8.44%	6.43%	5.94%	5.17%	-
YoY %	39.15%	-18.40%	2.37%	31.26%	8.25%	14.89%	-	-
Horiz. %	189.75%	136.36%	167.12%	163.25%	124.37%	114.89%	100.00%	-
ROE	11.64%	8.76%	9.74%	9.94%	8.30%	8.22%	6.75%	-
YoY %	32.88%	-10.06%	-2.01%	19.76%	0.97%	21.78%	-	-
Horiz. %	172.44%	129.78%	144.30%	147.26%	122.96%	121.78%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	665.15	992.60	872.60	765.95	813.92	795.23	606.09	1.56%
YoY %	-32.99%	13.75%	13.92%	-5.89%	2.35%	31.21%	-	-
Horiz. %	109.74%	163.77%	143.97%	126.38%	134.29%	131.21%	100.00%	-
EPS	43.63	60.67	62.65	59.05	45.30	47.28	31.35	5.65%
YoY %	-28.09%	-3.16%	6.10%	30.35%	-4.19%	50.81%	-	-
Horiz. %	139.17%	193.52%	199.84%	188.36%	144.50%	150.81%	100.00%	-
DPS	10.00	16.00	23.00	23.00	20.25	20.50	20.00	-10.90%
YoY %	-37.50%	-30.43%	0.00%	13.58%	-1.22%	2.50%	-	-
Horiz. %	50.00%	80.00%	115.00%	115.00%	101.25%	102.50%	100.00%	-
NAPS	6.3164	6.9267	6.4358	5.9395	5.4605	5.7511	4.6425	5.26%
YoY %	-8.81%	7.63%	8.36%	8.77%	-5.05%	23.88%	-	-
Horiz. %	136.06%	149.20%	138.63%	127.94%	117.62%	123.88%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 517,022
RPS	554.21	827.18	727.10	638.25	678.19	662.76	505.12	1.55%
YoY %	-33.00%	13.76%	13.92%	-5.89%	2.33%	31.21%	-	-
Horiz. %	109.72%	163.76%	143.95%	126.36%	134.26%	131.21%	100.00%	-
EPS	61.28	50.56	52.21	49.20	37.75	39.40	26.12	15.25%
YoY %	21.20%	-3.16%	6.12%	30.33%	-4.19%	50.84%	-	-
Horiz. %	234.61%	193.57%	199.89%	188.36%	144.53%	150.84%	100.00%	-
DPS	8.33	13.33	19.16	19.17	16.87	17.09	16.67	-10.90%
YoY %	-37.51%	-30.43%	-0.05%	13.63%	-1.29%	2.52%	-	-
Horiz. %	49.97%	79.96%	114.94%	115.00%	101.20%	102.52%	100.00%	-
NAPS	5.2629	5.7724	5.3627	4.9493	4.5499	4.7931	3.8691	5.25%
YoY %	-8.83%	7.64%	8.35%	8.78%	-5.07%	23.88%	-	-
Horiz. %	136.02%	149.19%	138.60%	127.92%	117.60%	123.88%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	5.70	4.94	6.60	4.46	4.08	4.14	4.60	-
P/RPS	0.86	0.50	0.76	0.58	0.50	0.52	0.76	2.07%
YoY %	72.00%	-34.21%	31.03%	16.00%	-3.85%	-31.58%	-	-
Horiz. %	113.16%	65.79%	100.00%	76.32%	65.79%	68.42%	100.00%	-
P/EPS	7.75	8.14	10.53	7.55	9.01	8.76	14.67	-10.08%
YoY %	-4.79%	-22.70%	39.47%	-16.20%	2.85%	-40.29%	-	-
Horiz. %	52.83%	55.49%	71.78%	51.47%	61.42%	59.71%	100.00%	-
EY	12.90	12.28	9.49	13.24	11.10	11.42	6.81	11.22%
YoY %	5.05%	29.40%	-28.32%	19.28%	-2.80%	67.69%	-	-
Horiz. %	189.43%	180.32%	139.35%	194.42%	163.00%	167.69%	100.00%	-
DY	1.75	3.24	3.48	5.16	4.96	4.95	4.35	-14.06%
YoY %	-45.99%	-6.90%	-32.56%	4.03%	0.20%	13.79%	-	-
Horiz. %	40.23%	74.48%	80.00%	118.62%	114.02%	113.79%	100.00%	-
P/NAPS	0.90	0.71	1.03	0.75	0.75	0.72	0.99	-1.57%
YoY %	26.76%	-31.07%	37.33%	0.00%	4.17%	-27.27%	-	-
Horiz. %	90.91%	71.72%	104.04%	75.76%	75.76%	72.73%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/02/09	27/02/08	14/03/07	27/02/06	28/02/05	26/02/04	-
Price	5.60	4.78	6.00	4.66	4.14	4.30	4.58	-
P/RPS	0.84	0.48	0.69	0.61	0.51	0.54	0.76	1.68%
YoY %	75.00%	-30.43%	13.11%	19.61%	-5.56%	-28.95%	-	-
Horiz. %	110.53%	63.16%	90.79%	80.26%	67.11%	71.05%	100.00%	-
P/EPS	7.61	7.88	9.58	7.89	9.14	9.10	14.61	-10.29%
YoY %	-3.43%	-17.75%	21.42%	-13.68%	0.44%	-37.71%	-	-
Horiz. %	52.09%	53.94%	65.57%	54.00%	62.56%	62.29%	100.00%	-
EY	13.13	12.69	10.44	12.67	10.94	10.99	6.84	11.47%
YoY %	3.47%	21.55%	-17.60%	15.81%	-0.45%	60.67%	-	-
Horiz. %	191.96%	185.53%	152.63%	185.23%	159.94%	160.67%	100.00%	-
DY	1.79	3.35	3.83	4.94	4.89	4.77	4.37	-13.81%
YoY %	-46.57%	-12.53%	-22.47%	1.02%	2.52%	9.15%	-	-
Horiz. %	40.96%	76.66%	87.64%	113.04%	111.90%	109.15%	100.00%	-
P/NAPS	0.89	0.69	0.93	0.78	0.76	0.75	0.99	-1.75%
YoY %	28.99%	-25.81%	19.23%	2.63%	1.33%	-24.24%	-	-
Horiz. %	89.90%	69.70%	93.94%	78.79%	76.77%	75.76%	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