[ORIENT] YoY 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
Quarter Result
Revenue	743,948	695,317	845,054	848,935	1,076,725	1,259,481	950,390	-3.99%
YoY %	6.99%	-17.72%	-0.46%	-21.16%	-14.51%	32.52%	-	-
Horiz. %	78.28%	73.16%	88.92%	89.32%	113.29%	132.52%	100.00%	-
PBT	115,780	144,975	178,168	90,108	-24,204	123,974	103,165	1.93%
YoY %	-20.14%	-18.63%	97.73%	472.29%	-119.52%	20.17%	-	-
Horiz. %	112.23%	140.53%	172.70%	87.34%	-23.46%	120.17%	100.00%	-
Tax	-20,013	-22,919	-31,916	-2,821	-3,359	-28,772	-39,878	-10.84%
YoY %	12.68%	28.19%	-1,031.37%	16.02%	88.33%	27.85%	-	-
Horiz. %	50.19%	57.47%	80.03%	7.07%	8.42%	72.15%	100.00%	-
NP	95,767	122,056	146,252	87,287	-27,563	95,202	63,287	7.14%
YoY %	-21.54%	-16.54%	67.55%	416.68%	-128.95%	50.43%	-	-
Horiz. %	151.32%	192.86%	231.09%	137.92%	-43.55%	150.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,737	90,425	124,743	75,840	-10,943	77,876	65,494	-7.60%
YoY %	-54.95%	-27.51%	64.48%	793.05%	-114.05%	18.91%	-	-
Horiz. %	62.20%	138.07%	190.46%	115.80%	-16.71%	118.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.29%	15.81%	17.91%	3.13%	-	23.21%	38.65%	-
YoY %	9.36%	-11.73%	472.20%	0.00%	-	-39.95%	-	-
Horiz. %	44.73%	40.91%	46.34%	8.10%	-	60.05%	100.00%	-
Total Cost	648,181	573,261	698,802	761,648	1,104,288	1,164,279	887,103	-5.09%
YoY %	13.07%	-17.97%	-8.25%	-31.03%	-5.15%	31.25%	-	-
Horiz. %	73.07%	64.62%	78.77%	85.86%	124.48%	131.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,343,774	4,343,433	5,808,087	3,618,018	3,669,754	3,102,498	2,585,111	9.02%
YoY %	0.01%	-25.22%	60.53%	-1.41%	18.28%	20.01%	-	-
Horiz. %	168.03%	168.02%	224.67%	139.96%	141.96%	120.01%	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	24,821	18,614	29,040	25,842	31,690	67,220	67,212	-15.28%
YoY %	33.35%	-35.90%	12.38%	-18.45%	-52.86%	0.01%	-	-
Horiz. %	36.93%	27.69%	43.21%	38.45%	47.15%	100.01%	100.00%	-
Div Payout %	60.93%	20.59%	23.28%	34.08%	0.00%	86.32%	102.62%	-
YoY %	195.92%	-11.55%	-31.69%	0.00%	0.00%	-15.88%	-	-
Horiz. %	59.37%	20.06%	22.69%	33.21%	0.00%	84.12%	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	4,343,774	4,343,433	5,808,087	3,618,018	3,669,754	3,102,498	2,585,111	9.02%
YoY %	0.01%	-25.22%	60.53%	-1.41%	18.28%	20.01%	-	-
Horiz. %	168.03%	168.02%	224.67%	139.96%	141.96%	120.01%	100.00%	-
NOSH	620,539	620,490	968,014	516,859	528,181	517,083	517,022	3.08%
YoY %	0.01%	-35.90%	87.29%	-2.14%	2.15%	0.01%	-	-
Horiz. %	120.02%	120.01%	187.23%	99.97%	102.16%	100.01%	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	12.87%	17.55%	17.31%	10.28%	-2.56%	7.56%	6.66%	-
YoY %	-26.67%	1.39%	68.39%	501.56%	-133.86%	13.51%	-	-
Horiz. %	193.24%	263.51%	259.91%	154.35%	-38.44%	113.51%	100.00%	-
ROE	0.94%	2.08%	2.15%	2.10%	-0.30%	2.51%	2.53%	-
YoY %	-54.81%	-3.26%	2.38%	800.00%	-111.95%	-0.79%	-	-
Horiz. %	37.15%	82.21%	84.98%	83.00%	-11.86%	99.21%	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	119.89	112.06	87.30	164.25	203.86	243.57	183.82	-6.86%
YoY %	6.99%	28.36%	-46.85%	-19.43%	-16.30%	32.50%	-	-
Horiz. %	65.22%	60.96%	47.49%	89.35%	110.90%	132.50%	100.00%	-
EPS	6.57	14.58	20.11	12.03	-2.12	15.06	12.67	-10.35%
YoY %	-54.94%	-27.50%	67.17%	667.45%	-114.08%	18.86%	-	-
Horiz. %	51.85%	115.07%	158.72%	94.95%	-16.73%	118.86%	100.00%	-
DPS	4.00	3.00	3.00	5.00	6.00	13.00	13.00	-17.82%
YoY %	33.33%	0.00%	-40.00%	-16.67%	-53.85%	0.00%	-	-
Horiz. %	30.77%	23.08%	23.08%	38.46%	46.15%	100.00%	100.00%	-
NAPS	7.00	7.00	6.00	7.00	6.9479	6.00	5.00	5.76%
YoY %	0.00%	16.67%	-14.29%	0.75%	15.80%	20.00%	-	-
Horiz. %	140.00%	140.00%	120.00%	140.00%	138.96%	120.00%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 516,859
RPS	119.92	112.08	136.21	136.84	173.56	203.01	153.19	-3.99%
YoY %	7.00%	-17.72%	-0.46%	-21.16%	-14.51%	32.52%	-	-
Horiz. %	78.28%	73.16%	88.92%	89.33%	113.30%	132.52%	100.00%	-
EPS	6.57	14.58	20.11	12.22	-1.76	12.55	10.56	-7.59%
YoY %	-54.94%	-27.50%	64.57%	794.32%	-114.02%	18.84%	-	-
Horiz. %	62.22%	138.07%	190.44%	115.72%	-16.67%	118.84%	100.00%	-
DPS	4.00	3.00	4.68	4.17	5.11	10.84	10.83	-15.28%
YoY %	33.33%	-35.90%	12.23%	-18.40%	-52.86%	0.09%	-	-
Horiz. %	36.93%	27.70%	43.21%	38.50%	47.18%	100.09%	100.00%	-
NAPS	7.0017	7.0011	9.3619	5.8318	5.9152	5.0009	4.1669	9.02%
YoY %	0.01%	-25.22%	60.53%	-1.41%	18.28%	20.01%	-	-
Horiz. %	168.03%	168.02%	224.67%	139.96%	141.96%	120.01%	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	7.26	4.78	6.40	3.47	2.42	2.71	2.43	19.99%
YoY %	51.88%	-25.31%	84.44%	43.39%	-10.70%	11.52%	-	-
Horiz. %	298.77%	196.71%	263.37%	142.80%	99.59%	111.52%	100.00%	-
P/EPS	132.53	36.78	43.38	38.85	-238.44	43.82	35.21	24.69%
YoY %	260.33%	-15.21%	11.66%	116.29%	-644.14%	24.45%	-	-
Horiz. %	376.40%	104.46%	123.20%	110.34%	-677.19%	124.45%	100.00%	-
EY	0.75	2.72	2.31	2.57	-0.42	2.28	2.84	-19.88%
YoY %	-72.43%	17.75%	-10.12%	711.90%	-118.42%	-19.72%	-	-
Horiz. %	26.41%	95.77%	81.34%	90.49%	-14.79%	80.28%	100.00%	-
DY	0.46	0.56	0.54	0.88	1.21	1.97	2.91	-26.44%
YoY %	-17.86%	3.70%	-38.64%	-27.27%	-38.58%	-32.30%	-	-
Horiz. %	15.81%	19.24%	18.56%	30.24%	41.58%	67.70%	100.00%	-
P/NAPS	1.24	0.77	0.93	0.81	0.71	1.10	0.89	5.67%
YoY %	61.04%	-17.20%	14.81%	14.08%	-35.45%	23.60%	-	-
Horiz. %	139.33%	86.52%	104.49%	91.01%	79.78%	123.60%	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	7.07	5.66	5.89	3.41	2.34	2.46	2.54	18.58%
YoY %	24.91%	-3.90%	72.73%	45.73%	-4.88%	-3.15%	-	-
Horiz. %	278.35%	222.83%	231.89%	134.25%	92.13%	96.85%	100.00%	-
P/EPS	129.17	43.50	39.89	38.16	-230.71	39.84	36.79	23.26%
YoY %	196.94%	9.05%	4.53%	116.54%	-679.09%	8.29%	-	-
Horiz. %	351.10%	118.24%	108.43%	103.72%	-627.10%	108.29%	100.00%	-
EY	0.77	2.30	2.51	2.62	-0.43	2.51	2.72	-18.95%
YoY %	-66.52%	-8.37%	-4.20%	709.30%	-117.13%	-7.72%	-	-
Horiz. %	28.31%	84.56%	92.28%	96.32%	-15.81%	92.28%	100.00%	-
DY	0.47	0.47	0.58	0.89	1.26	2.17	2.79	-25.66%
YoY %	0.00%	-18.97%	-34.83%	-29.37%	-41.94%	-22.22%	-	-
Horiz. %	16.85%	16.85%	20.79%	31.90%	45.16%	77.78%	100.00%	-
P/NAPS	1.21	0.91	0.86	0.80	0.69	1.00	0.93	4.47%
YoY %	32.97%	5.81%	7.50%	15.94%	-31.00%	7.53%	-	-
Horiz. %	130.11%	97.85%	92.47%	86.02%	74.19%	107.53%	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