[ORIENT] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Cumulative Result
Revenue	3,959,654	4,207,457	4,111,743	3,133,713	2,946,280	2,536,702	2,784,356	6.04%
YoY %	-5.89%	2.33%	31.21%	6.36%	16.15%	-8.89%	-	-
Horiz. %	142.21%	151.11%	147.67%	112.55%	105.82%	91.11%	100.00%	-
PBT	435,316	332,805	357,818	230,786	254,559	198,196	223,852	11.71%
YoY %	30.80%	-6.99%	55.04%	-9.34%	28.44%	-11.46%	-	-
Horiz. %	194.47%	148.67%	159.85%	103.10%	113.72%	88.54%	100.00%	-
Tax	-101,234	-62,217	-113,389	-68,710	-93,560	-82,864	-79,069	4.20%
YoY %	-62.71%	45.13%	-65.03%	26.56%	-12.91%	-4.80%	-	-
Horiz. %	128.03%	78.69%	143.41%	86.90%	118.33%	104.80%	100.00%	-
NP	334,082	270,588	244,429	162,076	160,999	115,332	144,783	14.94%
YoY %	23.47%	10.70%	50.81%	0.67%	39.60%	-20.34%	-	-
Horiz. %	230.75%	186.89%	168.82%	111.94%	111.20%	79.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,251	234,209	244,429	162,076	160,999	115,332	144,783	13.23%
YoY %	30.33%	-4.18%	50.81%	0.67%	39.60%	-20.34%	-	-
Horiz. %	210.83%	161.77%	168.82%	111.94%	111.20%	79.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.26%	18.69%	31.69%	29.77%	36.75%	41.81%	35.32%	-
YoY %	24.45%	-41.02%	6.45%	-18.99%	-12.10%	18.37%	-	-
Horiz. %	65.86%	52.92%	89.72%	84.29%	104.05%	118.37%	100.00%	-
Total Cost	3,625,572	3,936,869	3,867,314	2,971,637	2,785,281	2,421,370	2,639,573	5.42%
YoY %	-7.91%	1.80%	30.14%	6.69%	15.03%	-8.27%	-	-
Horiz. %	137.35%	149.15%	146.51%	112.58%	105.52%	91.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,070,498	2,822,754	2,973,612	2,400,365	2,248,151	2,202,939	2,380,439	4.33%
YoY %	8.78%	-5.07%	23.88%	6.77%	2.05%	-7.46%	-	-
Horiz. %	128.99%	118.58%	124.92%	100.84%	94.44%	92.54%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	118,901	104,680	105,995	103,408	129,251	129,238	413,665	-18.75%
YoY %	13.59%	-1.24%	2.50%	-19.99%	0.01%	-68.76%	-	-
Horiz. %	28.74%	25.31%	25.62%	25.00%	31.25%	31.24%	100.00%	-
Div Payout %	38.95%	44.70%	43.36%	63.80%	80.28%	112.06%	285.71%	-
YoY %	-12.86%	3.09%	-32.04%	-20.53%	-28.36%	-60.78%	-	-
Horiz. %	13.63%	15.65%	15.18%	22.33%	28.10%	39.22%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	3,070,498	2,822,754	2,973,612	2,400,365	2,248,151	2,202,939	2,380,439	4.33%
YoY %	8.78%	-5.07%	23.88%	6.77%	2.05%	-7.46%	-	-
Horiz. %	128.99%	118.58%	124.92%	100.84%	94.44%	92.54%	100.00%	-
NOSH	516,962	516,940	517,051	517,041	517,006	516,952	517,082	-0.00%
YoY %	0.00%	-0.02%	0.00%	0.01%	0.01%	-0.03%	-	-
Horiz. %	99.98%	99.97%	99.99%	99.99%	99.99%	99.97%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	8.44%	6.43%	5.94%	5.17%	5.46%	4.55%	5.20%	-
YoY %	31.26%	8.25%	14.89%	-5.31%	20.00%	-12.50%	-	-
Horiz. %	162.31%	123.65%	114.23%	99.42%	105.00%	87.50%	100.00%	-
ROE	9.94%	8.30%	8.22%	6.75%	7.16%	5.24%	6.08%	-
YoY %	19.76%	0.97%	21.78%	-5.73%	36.64%	-13.82%	-	-
Horiz. %	163.49%	136.51%	135.20%	111.02%	117.76%	86.18%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	765.95	813.92	795.23	606.09	569.87	490.70	538.47	6.04%
YoY %	-5.89%	2.35%	31.21%	6.36%	16.13%	-8.87%	-	-
Horiz. %	142.25%	151.15%	147.68%	112.56%	105.83%	91.13%	100.00%	-
EPS	59.05	45.30	47.28	31.35	31.14	22.31	28.00	13.23%
YoY %	30.35%	-4.19%	50.81%	0.67%	39.58%	-20.32%	-	-
Horiz. %	210.89%	161.79%	168.86%	111.96%	111.21%	79.68%	100.00%	-
DPS	23.00	20.25	20.50	20.00	25.00	25.00	80.00	-18.75%
YoY %	13.58%	-1.22%	2.50%	-20.00%	0.00%	-68.75%	-	-
Horiz. %	28.75%	25.31%	25.62%	25.00%	31.25%	31.25%	100.00%	-
NAPS	5.9395	5.4605	5.7511	4.6425	4.3484	4.2614	4.6036	4.33%
YoY %	8.77%	-5.05%	23.88%	6.76%	2.04%	-7.43%	-	-
Horiz. %	129.02%	118.61%	124.93%	100.84%	94.46%	92.57%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 516,823
RPS	638.25	678.19	662.76	505.12	474.91	408.89	448.81	6.04%
YoY %	-5.89%	2.33%	31.21%	6.36%	16.15%	-8.89%	-	-
Horiz. %	142.21%	151.11%	147.67%	112.55%	105.82%	91.11%	100.00%	-
EPS	49.20	37.75	39.40	26.12	25.95	18.59	23.34	13.22%
YoY %	30.33%	-4.19%	50.84%	0.66%	39.59%	-20.35%	-	-
Horiz. %	210.80%	161.74%	168.81%	111.91%	111.18%	79.65%	100.00%	-
DPS	19.17	16.87	17.09	16.67	20.83	20.83	66.68	-18.75%
YoY %	13.63%	-1.29%	2.52%	-19.97%	0.00%	-68.76%	-	-
Horiz. %	28.75%	25.30%	25.63%	25.00%	31.24%	31.24%	100.00%	-
NAPS	4.9493	4.5499	4.7931	3.8691	3.6238	3.5509	3.837	4.33%
YoY %	8.78%	-5.07%	23.88%	6.77%	2.05%	-7.46%	-	-
Horiz. %	128.99%	118.58%	124.92%	100.84%	94.44%	92.54%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	4.46	4.08	4.14	4.60	3.70	3.80	3.72	-
P/RPS	0.58	0.50	0.52	0.76	0.65	0.77	0.69	-2.85%
YoY %	16.00%	-3.85%	-31.58%	16.92%	-15.58%	11.59%	-	-
Horiz. %	84.06%	72.46%	75.36%	110.14%	94.20%	111.59%	100.00%	-
P/EPS	7.55	9.01	8.76	14.67	11.88	17.03	13.29	-8.99%
YoY %	-16.20%	2.85%	-40.29%	23.48%	-30.24%	28.14%	-	-
Horiz. %	56.81%	67.80%	65.91%	110.38%	89.39%	128.14%	100.00%	-
EY	13.24	11.10	11.42	6.81	8.42	5.87	7.53	9.85%
YoY %	19.28%	-2.80%	67.69%	-19.12%	43.44%	-22.05%	-	-
Horiz. %	175.83%	147.41%	151.66%	90.44%	111.82%	77.95%	100.00%	-
DY	5.16	4.96	4.95	4.35	6.76	6.58	21.51	-21.16%
YoY %	4.03%	0.20%	13.79%	-35.65%	2.74%	-69.41%	-	-
Horiz. %	23.99%	23.06%	23.01%	20.22%	31.43%	30.59%	100.00%	-
P/NAPS	0.75	0.75	0.72	0.99	0.85	0.89	0.81	-1.27%
YoY %	0.00%	4.17%	-27.27%	16.47%	-4.49%	9.88%	-	-
Horiz. %	92.59%	92.59%	88.89%	122.22%	104.94%	109.88%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	14/03/07	27/02/06	28/02/05	26/02/04	03/04/03	25/02/02	28/02/01	-
Price	4.66	4.14	4.30	4.58	3.36	3.64	3.64	-
P/RPS	0.61	0.51	0.54	0.76	0.59	0.74	0.68	-1.79%
YoY %	19.61%	-5.56%	-28.95%	28.81%	-20.27%	8.82%	-	-
Horiz. %	89.71%	75.00%	79.41%	111.76%	86.76%	108.82%	100.00%	-
P/EPS	7.89	9.14	9.10	14.61	10.79	16.32	13.00	-7.98%
YoY %	-13.68%	0.44%	-37.71%	35.40%	-33.88%	25.54%	-	-
Horiz. %	60.69%	70.31%	70.00%	112.38%	83.00%	125.54%	100.00%	-
EY	12.67	10.94	10.99	6.84	9.27	6.13	7.69	8.67%
YoY %	15.81%	-0.45%	60.67%	-26.21%	51.22%	-20.29%	-	-
Horiz. %	164.76%	142.26%	142.91%	88.95%	120.55%	79.71%	100.00%	-
DY	4.94	4.89	4.77	4.37	7.44	6.87	21.98	-22.01%
YoY %	1.02%	2.52%	9.15%	-41.26%	8.30%	-68.74%	-	-
Horiz. %	22.47%	22.25%	21.70%	19.88%	33.85%	31.26%	100.00%	-
P/NAPS	0.78	0.76	0.75	0.99	0.77	0.85	0.79	-0.21%
YoY %	2.63%	1.33%	-24.24%	28.57%	-9.41%	7.59%	-	-
Horiz. %	98.73%	96.20%	94.94%	125.32%	97.47%	107.59%	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