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

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 93.96%
YoY- 21.22%
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,807,049 3,108,998 3,230,455 3,438,307 5,131,793 4,510,896 3,959,654 -5.56%
PBT 375,745 461,055 384,412 431,102 477,509 510,066 435,316 -2.42%
Tax -73,191 -91,808 -76,467 -93,904 -115,477 -120,430 -101,234 -5.25%
NP 302,554 369,247 307,945 337,198 362,032 389,636 334,082 -1.63%
-
NP to SH 200,633 270,156 249,590 380,202 313,657 323,925 305,251 -6.74%
-
Tax Rate 19.48% 19.91% 19.89% 21.78% 24.18% 23.61% 23.26% -
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%
-
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%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 49,626 18,609 45,218 51,692 82,720 118,898 118,901 -13.54%
Div Payout % 24.73% 6.89% 18.12% 13.60% 26.37% 36.71% 38.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
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%
NOSH 620,331 620,303 502,433 516,920 517,004 516,948 516,962 3.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.78% 11.88% 9.53% 9.81% 7.05% 8.64% 8.44% -
ROE 4.36% 6.14% 7.47% 11.64% 8.76% 9.74% 9.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 452.51 501.21 642.96 665.15 992.60 872.60 765.95 -8.39%
EPS 32.34 43.55 40.23 43.63 60.67 62.65 59.05 -9.53%
DPS 8.00 3.00 9.00 10.00 16.00 23.00 23.00 -16.12%
NAPS 7.41 7.0902 6.6497 6.3164 6.9267 6.4358 5.9395 3.75%
Adjusted Per Share Value based on latest NOSH - 516,859
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 452.46 501.13 520.71 554.21 827.18 727.10 638.25 -5.56%
EPS 32.34 43.55 40.23 61.28 50.56 52.21 49.20 -6.74%
DPS 8.00 3.00 7.29 8.33 13.33 19.16 19.17 -13.54%
NAPS 7.4093 7.0892 5.3853 5.2629 5.7724 5.3627 4.9493 6.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
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%
P/EPS 26.90 12.31 11.25 7.75 8.14 10.53 7.55 23.56%
EY 3.72 8.13 8.89 12.90 12.28 9.49 13.24 -19.05%
DY 0.92 0.56 1.61 1.75 3.24 3.48 5.16 -24.95%
P/NAPS 1.17 0.76 0.84 0.90 0.71 1.03 0.75 7.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
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%
P/EPS 26.22 14.56 10.35 7.61 7.88 9.58 7.89 22.13%
EY 3.81 6.87 9.66 13.13 12.69 10.44 12.67 -18.13%
DY 0.94 0.47 1.75 1.79 3.35 3.83 4.94 -24.14%
P/NAPS 1.14 0.89 0.77 0.89 0.69 0.93 0.78 6.52%

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

Post a Comment