[ORIENT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Cumulative Result
Revenue	2,807,049	3,108,998	3,230,455	3,438,307	5,131,793	4,510,896	3,959,654	-5.56%
YoY %	-9.71%	-3.76%	-6.05%	-33.00%	13.76%	13.92%	-	-
Horiz. %	70.89%	78.52%	81.58%	86.83%	129.60%	113.92%	100.00%	-
PBT	375,745	461,055	384,412	431,102	477,509	510,066	435,316	-2.42%
YoY %	-18.50%	19.94%	-10.83%	-9.72%	-6.38%	17.17%	-	-
Horiz. %	86.32%	105.91%	88.31%	99.03%	109.69%	117.17%	100.00%	-
Tax	-73,191	-91,808	-76,467	-93,904	-115,477	-120,430	-101,234	-5.25%
YoY %	20.28%	-20.06%	18.57%	18.68%	4.11%	-18.96%	-	-
Horiz. %	72.30%	90.69%	75.53%	92.76%	114.07%	118.96%	100.00%	-
NP	302,554	369,247	307,945	337,198	362,032	389,636	334,082	-1.63%
YoY %	-18.06%	19.91%	-8.68%	-6.86%	-7.08%	16.63%	-	-
Horiz. %	90.56%	110.53%	92.18%	100.93%	108.37%	116.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,633	270,156	249,590	380,202	313,657	323,925	305,251	-6.74%
YoY %	-25.73%	8.24%	-34.35%	21.22%	-3.17%	6.12%	-	-
Horiz. %	65.73%	88.50%	81.77%	124.55%	102.75%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.48%	19.91%	19.89%	21.78%	24.18%	23.61%	23.26%	-
YoY %	-2.16%	0.10%	-8.68%	-9.93%	2.41%	1.50%	-	-
Horiz. %	83.75%	85.60%	85.51%	93.64%	103.96%	101.50%	100.00%	-
Total Cost	2,504,495	2,739,751	2,922,510	3,101,109	4,769,761	4,121,260	3,625,572	-5.97%
YoY %	-8.59%	-6.25%	-5.76%	-34.98%	15.74%	13.67%	-	-
Horiz. %	69.08%	75.57%	80.61%	85.53%	131.56%	113.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,596,655	4,398,073	3,341,030	3,265,079	3,581,134	3,326,975	3,070,498	6.94%
YoY %	4.52%	31.64%	2.33%	-8.83%	7.64%	8.35%	-	-
Horiz. %	149.70%	143.24%	108.81%	106.34%	116.63%	108.35%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	49,626	18,609	45,218	51,692	82,720	118,898	118,901	-13.54%
YoY %	166.68%	-58.85%	-12.52%	-37.51%	-30.43%	-0.00%	-	-
Horiz. %	41.74%	15.65%	38.03%	43.47%	69.57%	100.00%	100.00%	-
Div Payout %	24.73%	6.89%	18.12%	13.60%	26.37%	36.71%	38.95%	-
YoY %	258.93%	-61.98%	33.24%	-48.43%	-28.17%	-5.75%	-	-
Horiz. %	63.49%	17.69%	46.52%	34.92%	67.70%	94.25%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	4,596,655	4,398,073	3,341,030	3,265,079	3,581,134	3,326,975	3,070,498	6.94%
YoY %	4.52%	31.64%	2.33%	-8.83%	7.64%	8.35%	-	-
Horiz. %	149.70%	143.24%	108.81%	106.34%	116.63%	108.35%	100.00%	-
NOSH	620,331	620,303	502,433	516,920	517,004	516,948	516,962	3.08%
YoY %	0.00%	23.46%	-2.80%	-0.02%	0.01%	-0.00%	-	-
Horiz. %	120.00%	119.99%	97.19%	99.99%	100.01%	100.00%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.78%	11.88%	9.53%	9.81%	7.05%	8.64%	8.44%	-
YoY %	-9.26%	24.66%	-2.85%	39.15%	-18.40%	2.37%	-	-
Horiz. %	127.73%	140.76%	112.91%	116.23%	83.53%	102.37%	100.00%	-
ROE	4.36%	6.14%	7.47%	11.64%	8.76%	9.74%	9.94%	-
YoY %	-28.99%	-17.80%	-35.82%	32.88%	-10.06%	-2.01%	-	-
Horiz. %	43.86%	61.77%	75.15%	117.10%	88.13%	97.99%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	452.51	501.21	642.96	665.15	992.60	872.60	765.95	-8.39%
YoY %	-9.72%	-22.05%	-3.34%	-32.99%	13.75%	13.92%	-	-
Horiz. %	59.08%	65.44%	83.94%	86.84%	129.59%	113.92%	100.00%	-
EPS	32.34	43.55	40.23	43.63	60.67	62.65	59.05	-9.53%
YoY %	-25.74%	8.25%	-7.79%	-28.09%	-3.16%	6.10%	-	-
Horiz. %	54.77%	73.75%	68.13%	73.89%	102.74%	106.10%	100.00%	-
DPS	8.00	3.00	9.00	10.00	16.00	23.00	23.00	-16.12%
YoY %	166.67%	-66.67%	-10.00%	-37.50%	-30.43%	0.00%	-	-
Horiz. %	34.78%	13.04%	39.13%	43.48%	69.57%	100.00%	100.00%	-
NAPS	7.41	7.0902	6.6497	6.3164	6.9267	6.4358	5.9395	3.75%
YoY %	4.51%	6.62%	5.28%	-8.81%	7.63%	8.36%	-	-
Horiz. %	124.76%	119.37%	111.96%	106.35%	116.62%	108.36%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 516,859
RPS	452.46	501.13	520.71	554.21	827.18	727.10	638.25	-5.56%
YoY %	-9.71%	-3.76%	-6.04%	-33.00%	13.76%	13.92%	-	-
Horiz. %	70.89%	78.52%	81.58%	86.83%	129.60%	113.92%	100.00%	-
EPS	32.34	43.55	40.23	61.28	50.56	52.21	49.20	-6.74%
YoY %	-25.74%	8.25%	-34.35%	21.20%	-3.16%	6.12%	-	-
Horiz. %	65.73%	88.52%	81.77%	124.55%	102.76%	106.12%	100.00%	-
DPS	8.00	3.00	7.29	8.33	13.33	19.16	19.17	-13.54%
YoY %	166.67%	-58.85%	-12.48%	-37.51%	-30.43%	-0.05%	-	-
Horiz. %	41.73%	15.65%	38.03%	43.45%	69.54%	99.95%	100.00%	-
NAPS	7.4093	7.0892	5.3853	5.2629	5.7724	5.3627	4.9493	6.94%
YoY %	4.52%	31.64%	2.33%	-8.83%	7.64%	8.35%	-	-
Horiz. %	149.70%	143.24%	108.81%	106.34%	116.63%	108.35%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	8.70	5.36	5.59	5.70	4.94	6.60	4.46	-
P/RPS	1.92	1.07	0.87	0.86	0.50	0.76	0.58	22.05%
YoY %	79.44%	22.99%	1.16%	72.00%	-34.21%	31.03%	-	-
Horiz. %	331.03%	184.48%	150.00%	148.28%	86.21%	131.03%	100.00%	-
P/EPS	26.90	12.31	11.25	7.75	8.14	10.53	7.55	23.56%
YoY %	118.52%	9.42%	45.16%	-4.79%	-22.70%	39.47%	-	-
Horiz. %	356.29%	163.05%	149.01%	102.65%	107.81%	139.47%	100.00%	-
EY	3.72	8.13	8.89	12.90	12.28	9.49	13.24	-19.05%
YoY %	-54.24%	-8.55%	-31.09%	5.05%	29.40%	-28.32%	-	-
Horiz. %	28.10%	61.40%	67.15%	97.43%	92.75%	71.68%	100.00%	-
DY	0.92	0.56	1.61	1.75	3.24	3.48	5.16	-24.95%
YoY %	64.29%	-65.22%	-8.00%	-45.99%	-6.90%	-32.56%	-	-
Horiz. %	17.83%	10.85%	31.20%	33.91%	62.79%	67.44%	100.00%	-
P/NAPS	1.17	0.76	0.84	0.90	0.71	1.03	0.75	7.68%
YoY %	53.95%	-9.52%	-6.67%	26.76%	-31.07%	37.33%	-	-
Horiz. %	156.00%	101.33%	112.00%	120.00%	94.67%	137.33%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/13	23/02/12	24/02/11	25/02/10	24/02/09	27/02/08	14/03/07	-
Price	8.48	6.34	5.14	5.60	4.78	6.00	4.66	-
P/RPS	1.87	1.26	0.80	0.84	0.48	0.69	0.61	20.50%
YoY %	48.41%	57.50%	-4.76%	75.00%	-30.43%	13.11%	-	-
Horiz. %	306.56%	206.56%	131.15%	137.70%	78.69%	113.11%	100.00%	-
P/EPS	26.22	14.56	10.35	7.61	7.88	9.58	7.89	22.13%
YoY %	80.08%	40.68%	36.01%	-3.43%	-17.75%	21.42%	-	-
Horiz. %	332.32%	184.54%	131.18%	96.45%	99.87%	121.42%	100.00%	-
EY	3.81	6.87	9.66	13.13	12.69	10.44	12.67	-18.13%
YoY %	-44.54%	-28.88%	-26.43%	3.47%	21.55%	-17.60%	-	-
Horiz. %	30.07%	54.22%	76.24%	103.63%	100.16%	82.40%	100.00%	-
DY	0.94	0.47	1.75	1.79	3.35	3.83	4.94	-24.14%
YoY %	100.00%	-73.14%	-2.23%	-46.57%	-12.53%	-22.47%	-	-
Horiz. %	19.03%	9.51%	35.43%	36.23%	67.81%	77.53%	100.00%	-
P/NAPS	1.14	0.89	0.77	0.89	0.69	0.93	0.78	6.52%
YoY %	28.09%	15.58%	-13.48%	28.99%	-25.81%	19.23%	-	-
Horiz. %	146.15%	114.10%	98.72%	114.10%	88.46%	119.23%	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