[ORIENT] YoY 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
Quarter Result
Revenue	848,935	1,076,725	1,259,481	950,390	969,065	1,039,641	934,196	-1.58%
YoY %	-21.16%	-14.51%	32.52%	-1.93%	-6.79%	11.29%	-	-
Horiz. %	90.87%	115.26%	134.82%	101.73%	103.73%	111.29%	100.00%	-
PBT	90,108	-24,204	123,974	103,165	79,950	98,106	77,238	2.59%
YoY %	472.29%	-119.52%	20.17%	29.04%	-18.51%	27.02%	-	-
Horiz. %	116.66%	-31.34%	160.51%	133.57%	103.51%	127.02%	100.00%	-
Tax	-2,821	-3,359	-28,772	-39,878	-22,022	-34,008	-16,718	-25.64%
YoY %	16.02%	88.33%	27.85%	-81.08%	35.24%	-103.42%	-	-
Horiz. %	16.87%	20.09%	172.10%	238.53%	131.73%	203.42%	100.00%	-
NP	87,287	-27,563	95,202	63,287	57,928	64,098	60,520	6.28%
YoY %	416.68%	-128.95%	50.43%	9.25%	-9.63%	5.91%	-	-
Horiz. %	144.23%	-45.54%	157.31%	104.57%	95.72%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,840	-10,943	77,876	65,494	49,895	64,098	60,520	3.82%
YoY %	793.05%	-114.05%	18.91%	31.26%	-22.16%	5.91%	-	-
Horiz. %	125.31%	-18.08%	128.68%	108.22%	82.44%	105.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.13%	-	23.21%	38.65%	27.54%	34.66%	21.64%	-
YoY %	0.00%	-	-39.95%	40.34%	-20.54%	60.17%	-	-
Horiz. %	14.46%	-	107.26%	178.60%	127.26%	160.17%	100.00%	-
Total Cost	761,648	1,104,288	1,164,279	887,103	911,137	975,543	873,676	-2.25%
YoY %	-31.03%	-5.15%	31.25%	-2.64%	-6.60%	11.66%	-	-
Horiz. %	87.18%	126.40%	133.26%	101.54%	104.29%	111.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,618,018	3,669,754	3,102,498	2,585,111	3,074,514	2,661,307	2,396,561	7.09%
YoY %	-1.41%	18.28%	20.01%	-15.92%	15.53%	11.05%	-	-
Horiz. %	150.97%	153.13%	129.46%	107.87%	128.29%	111.05%	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	25,842	31,690	67,220	67,212	52,997	54,276	51,682	-10.90%
YoY %	-18.45%	-52.86%	0.01%	26.82%	-2.36%	5.02%	-	-
Horiz. %	50.00%	61.32%	130.06%	130.05%	102.54%	105.02%	100.00%	-
Div Payout %	34.08%	0.00%	86.32%	102.62%	106.22%	84.68%	85.40%	-
YoY %	0.00%	0.00%	-15.88%	-3.39%	25.44%	-0.84%	-	-
Horiz. %	39.91%	0.00%	101.08%	120.16%	124.38%	99.16%	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	3,618,018	3,669,754	3,102,498	2,585,111	3,074,514	2,661,307	2,396,561	7.09%
YoY %	-1.41%	18.28%	20.01%	-15.92%	15.53%	11.05%	-	-
Horiz. %	150.97%	153.13%	129.46%	107.87%	128.29%	111.05%	100.00%	-
NOSH	516,859	528,181	517,083	517,022	517,046	516,919	516,823	0.00%
YoY %	-2.14%	2.15%	0.01%	-0.00%	0.02%	0.02%	-	-
Horiz. %	100.01%	102.20%	100.05%	100.04%	100.04%	100.02%	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	10.28%	-2.56%	7.56%	6.66%	5.98%	6.17%	6.48%	-
YoY %	501.56%	-133.86%	13.51%	11.37%	-3.08%	-4.78%	-	-
Horiz. %	158.64%	-39.51%	116.67%	102.78%	92.28%	95.22%	100.00%	-
ROE	2.10%	-0.30%	2.51%	2.53%	1.62%	2.41%	2.53%	-
YoY %	800.00%	-111.95%	-0.79%	56.17%	-32.78%	-4.74%	-	-
Horiz. %	83.00%	-11.86%	99.21%	100.00%	64.03%	95.26%	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	164.25	203.86	243.57	183.82	187.42	201.12	180.76	-1.58%
YoY %	-19.43%	-16.30%	32.50%	-1.92%	-6.81%	11.26%	-	-
Horiz. %	90.87%	112.78%	134.75%	101.69%	103.68%	111.26%	100.00%	-
EPS	12.03	-2.12	15.06	12.67	9.65	12.40	11.71	0.44%
YoY %	667.45%	-114.08%	18.86%	31.30%	-22.18%	5.89%	-	-
Horiz. %	102.73%	-18.10%	128.61%	108.20%	82.41%	105.89%	100.00%	-
DPS	5.00	6.00	13.00	13.00	10.25	10.50	10.00	-10.90%
YoY %	-16.67%	-53.85%	0.00%	26.83%	-2.38%	5.00%	-	-
Horiz. %	50.00%	60.00%	130.00%	130.00%	102.50%	105.00%	100.00%	-
NAPS	7.00	6.9479	6.00	5.00	5.9463	5.1484	4.6371	7.09%
YoY %	0.75%	15.80%	20.00%	-15.91%	15.50%	11.03%	-	-
Horiz. %	150.96%	149.83%	129.39%	107.83%	128.23%	111.03%	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	136.84	173.56	203.01	153.19	156.20	167.58	150.58	-1.58%
YoY %	-21.16%	-14.51%	32.52%	-1.93%	-6.79%	11.29%	-	-
Horiz. %	90.88%	115.26%	134.82%	101.73%	103.73%	111.29%	100.00%	-
EPS	12.22	-1.76	12.55	10.56	8.04	10.33	9.76	3.81%
YoY %	794.32%	-114.02%	18.84%	31.34%	-22.17%	5.84%	-	-
Horiz. %	125.20%	-18.03%	128.59%	108.20%	82.38%	105.84%	100.00%	-
DPS	4.17	5.11	10.84	10.83	8.54	8.75	8.33	-10.88%
YoY %	-18.40%	-52.86%	0.09%	26.81%	-2.40%	5.04%	-	-
Horiz. %	50.06%	61.34%	130.13%	130.01%	102.52%	105.04%	100.00%	-
NAPS	5.8318	5.9152	5.0009	4.1669	4.9558	4.2897	3.863	7.09%
YoY %	-1.41%	18.28%	20.01%	-15.92%	15.53%	11.05%	-	-
Horiz. %	150.97%	153.12%	129.46%	107.87%	128.29%	111.05%	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	3.47	2.42	2.71	2.43	2.18	2.06	2.54	5.33%
YoY %	43.39%	-10.70%	11.52%	11.47%	5.83%	-18.90%	-	-
Horiz. %	136.61%	95.28%	106.69%	95.67%	85.83%	81.10%	100.00%	-
P/EPS	38.85	-238.44	43.82	35.21	42.28	33.39	39.28	-0.18%
YoY %	116.29%	-644.14%	24.45%	-16.72%	26.62%	-14.99%	-	-
Horiz. %	98.91%	-607.03%	111.56%	89.64%	107.64%	85.01%	100.00%	-
EY	2.57	-0.42	2.28	2.84	2.37	3.00	2.55	0.13%
YoY %	711.90%	-118.42%	-19.72%	19.83%	-21.00%	17.65%	-	-
Horiz. %	100.78%	-16.47%	89.41%	111.37%	92.94%	117.65%	100.00%	-
DY	0.88	1.21	1.97	2.91	2.51	2.54	2.17	-13.95%
YoY %	-27.27%	-38.58%	-32.30%	15.94%	-1.18%	17.05%	-	-
Horiz. %	40.55%	55.76%	90.78%	134.10%	115.67%	117.05%	100.00%	-
P/NAPS	0.81	0.71	1.10	0.89	0.69	0.80	0.99	-3.28%
YoY %	14.08%	-35.45%	23.60%	28.99%	-13.75%	-19.19%	-	-
Horiz. %	81.82%	71.72%	111.11%	89.90%	69.70%	80.81%	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	3.41	2.34	2.46	2.54	2.21	2.14	2.53	5.09%
YoY %	45.73%	-4.88%	-3.15%	14.93%	3.27%	-15.42%	-	-
Horiz. %	134.78%	92.49%	97.23%	100.40%	87.35%	84.58%	100.00%	-
P/EPS	38.16	-230.71	39.84	36.79	42.90	34.68	39.11	-0.40%
YoY %	116.54%	-679.09%	8.29%	-14.24%	23.70%	-11.33%	-	-
Horiz. %	97.57%	-589.90%	101.87%	94.07%	109.69%	88.67%	100.00%	-
EY	2.62	-0.43	2.51	2.72	2.33	2.88	2.56	0.38%
YoY %	709.30%	-117.13%	-7.72%	16.74%	-19.10%	12.50%	-	-
Horiz. %	102.34%	-16.80%	98.05%	106.25%	91.02%	112.50%	100.00%	-
DY	0.89	1.26	2.17	2.79	2.48	2.44	2.18	-13.85%
YoY %	-29.37%	-41.94%	-22.22%	12.50%	1.64%	11.93%	-	-
Horiz. %	40.83%	57.80%	99.54%	127.98%	113.76%	111.93%	100.00%	-
P/NAPS	0.80	0.69	1.00	0.93	0.70	0.84	0.99	-3.48%
YoY %	15.94%	-31.00%	7.53%	32.86%	-16.67%	-15.15%	-	-
Horiz. %	80.81%	69.70%	101.01%	93.94%	70.71%	84.85%	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