[ORIENT] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	2,780,085	2,782,622	3,296,265	3,231,545	4,163,017	5,214,522	3,999,204	-5.87%
YoY %	-0.09%	-15.58%	2.00%	-22.37%	-20.16%	30.39%	-	-
Horiz. %	69.52%	69.58%	82.42%	80.80%	104.10%	130.39%	100.00%	-
PBT	338,203	380,340	520,117	296,561	404,563	609,990	469,546	-5.31%
YoY %	-11.08%	-26.87%	75.38%	-26.70%	-33.68%	29.91%	-	-
Horiz. %	72.03%	81.00%	110.77%	63.16%	86.16%	129.91%	100.00%	-
Tax	-73,422	-77,650	-100,008	-47,273	-112,547	-139,388	-107,539	-6.15%
YoY %	5.44%	22.36%	-111.55%	58.00%	19.26%	-29.62%	-	-
Horiz. %	68.27%	72.21%	93.00%	43.96%	104.66%	129.62%	100.00%	-
NP	264,781	302,690	420,109	249,288	292,016	470,602	362,007	-5.07%
YoY %	-12.52%	-27.95%	68.52%	-14.63%	-37.95%	30.00%	-	-
Horiz. %	73.14%	83.61%	116.05%	68.86%	80.67%	130.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	170,852	224,966	333,104	88,819	252,252	388,064	329,961	-10.38%
YoY %	-24.05%	-32.46%	275.04%	-64.79%	-35.00%	17.61%	-	-
Horiz. %	51.78%	68.18%	100.95%	26.92%	76.45%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.71%	20.42%	19.23%	15.94%	27.82%	22.85%	22.90%	-
YoY %	6.32%	6.19%	20.64%	-42.70%	21.75%	-0.22%	-	-
Horiz. %	94.80%	89.17%	83.97%	69.61%	121.48%	99.78%	100.00%	-
Total Cost	2,515,304	2,479,932	2,876,156	2,982,257	3,871,001	4,743,920	3,637,197	-5.95%
YoY %	1.43%	-13.78%	-3.56%	-22.96%	-18.40%	30.43%	-	-
Horiz. %	69.16%	68.18%	79.08%	81.99%	106.43%	130.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,638,598	4,528,628	4,294,631	4,610,082	3,618,345	3,627,262	3,168,343	6.55%
YoY %	2.43%	5.45%	-6.84%	27.41%	-0.25%	14.48%	-	-
Horiz. %	146.40%	142.93%	135.55%	145.50%	114.20%	114.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	24,821	18,614	47,656	51,689	83,392	118,929	121,324	-23.21%
YoY %	33.35%	-60.94%	-7.80%	-38.02%	-29.88%	-1.97%	-	-
Horiz. %	20.46%	15.34%	39.28%	42.60%	68.73%	98.03%	100.00%	-
Div Payout %	14.53%	8.27%	14.31%	58.20%	33.06%	30.65%	36.77%	-
YoY %	75.70%	-42.21%	-75.41%	76.04%	7.86%	-16.64%	-	-
Horiz. %	39.52%	22.49%	38.92%	158.28%	89.91%	83.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	4,638,598	4,528,628	4,294,631	4,610,082	3,618,345	3,627,262	3,168,343	6.55%
YoY %	2.43%	5.45%	-6.84%	27.41%	-0.25%	14.48%	-	-
Horiz. %	146.40%	142.93%	135.55%	145.50%	114.20%	114.48%	100.00%	-
NOSH	621,204	620,428	620,297	620,109	516,906	517,035	517,018	3.10%
YoY %	0.13%	0.02%	0.03%	19.97%	-0.02%	0.00%	-	-
Horiz. %	120.15%	120.00%	119.98%	119.94%	99.98%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.52%	10.88%	12.75%	7.71%	7.01%	9.02%	9.05%	-
YoY %	-12.50%	-14.67%	65.37%	9.99%	-22.28%	-0.33%	-	-
Horiz. %	105.19%	120.22%	140.88%	85.19%	77.46%	99.67%	100.00%	-
ROE	3.68%	4.97%	7.76%	1.93%	6.97%	10.70%	10.41%	-
YoY %	-25.96%	-35.95%	302.07%	-72.31%	-34.86%	2.79%	-	-
Horiz. %	35.35%	47.74%	74.54%	18.54%	66.95%	102.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	447.53	448.50	531.40	521.12	805.37	1,008.54	773.51	-8.70%
YoY %	-0.22%	-15.60%	1.97%	-35.29%	-20.14%	30.38%	-	-
Horiz. %	57.86%	57.98%	68.70%	67.37%	104.12%	130.38%	100.00%	-
EPS	27.50	36.26	53.70	14.32	48.80	75.06	63.82	-13.08%
YoY %	-24.16%	-32.48%	275.00%	-70.66%	-34.99%	17.61%	-	-
Horiz. %	43.09%	56.82%	84.14%	22.44%	76.47%	117.61%	100.00%	-
DPS	4.00	3.00	7.68	8.34	16.13	23.00	23.47	-25.51%
YoY %	33.33%	-60.94%	-7.91%	-48.30%	-29.87%	-2.00%	-	-
Horiz. %	17.04%	12.78%	32.72%	35.53%	68.73%	98.00%	100.00%	-
NAPS	7.4671	7.2992	6.9235	7.4343	7.00	7.0155	6.1281	3.34%
YoY %	2.30%	5.43%	-6.87%	6.20%	-0.22%	14.48%	-	-
Horiz. %	121.85%	119.11%	112.98%	121.31%	114.23%	114.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 620,109
RPS	448.12	448.53	531.32	520.89	671.03	840.52	644.62	-5.87%
YoY %	-0.09%	-15.58%	2.00%	-22.37%	-20.16%	30.39%	-	-
Horiz. %	69.52%	69.58%	82.42%	80.81%	104.10%	130.39%	100.00%	-
EPS	27.54	36.26	53.69	14.32	40.66	62.55	53.19	-10.38%
YoY %	-24.05%	-32.46%	274.93%	-64.78%	-35.00%	17.60%	-	-
Horiz. %	51.78%	68.17%	100.94%	26.92%	76.44%	117.60%	100.00%	-
DPS	4.00	3.00	7.68	8.33	13.44	19.17	19.56	-23.22%
YoY %	33.33%	-60.94%	-7.80%	-38.02%	-29.89%	-1.99%	-	-
Horiz. %	20.45%	15.34%	39.26%	42.59%	68.71%	98.01%	100.00%	-
NAPS	7.4769	7.2996	6.9224	7.4309	5.8323	5.8467	5.107	6.55%
YoY %	2.43%	5.45%	-6.84%	27.41%	-0.25%	14.48%	-	-
Horiz. %	146.40%	142.93%	135.55%	145.50%	114.20%	114.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	9.85	6.70	5.17	6.18	5.45	5.75	5.75	-
P/RPS	2.20	1.49	0.97	1.19	0.68	0.57	0.74	19.89%
YoY %	47.65%	53.61%	-18.49%	75.00%	19.30%	-22.97%	-	-
Horiz. %	297.30%	201.35%	131.08%	160.81%	91.89%	77.03%	100.00%	-
P/EPS	35.81	18.48	9.63	43.15	11.17	7.66	9.01	25.83%
YoY %	93.78%	91.90%	-77.68%	286.30%	45.82%	-14.98%	-	-
Horiz. %	397.45%	205.11%	106.88%	478.91%	123.97%	85.02%	100.00%	-
EY	2.79	5.41	10.39	2.32	8.95	13.05	11.10	-20.54%
YoY %	-48.43%	-47.93%	347.84%	-74.08%	-31.42%	17.57%	-	-
Horiz. %	25.14%	48.74%	93.60%	20.90%	80.63%	117.57%	100.00%	-
DY	0.41	0.45	1.49	1.35	2.96	4.00	4.08	-31.79%
YoY %	-8.89%	-69.80%	10.37%	-54.39%	-26.00%	-1.96%	-	-
Horiz. %	10.05%	11.03%	36.52%	33.09%	72.55%	98.04%	100.00%	-
P/NAPS	1.32	0.92	0.75	0.83	0.78	0.82	0.94	5.81%
YoY %	43.48%	22.67%	-9.64%	6.41%	-4.88%	-12.77%	-	-
Horiz. %	140.43%	97.87%	79.79%	88.30%	82.98%	87.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	27/08/12	25/08/11	30/08/10	27/08/09	28/08/08	28/08/07	-
Price	8.30	7.90	4.70	5.15	5.40	5.50	6.20	-
P/RPS	1.85	1.76	0.88	0.99	0.67	0.55	0.80	14.98%
YoY %	5.11%	100.00%	-11.11%	47.76%	21.82%	-31.25%	-	-
Horiz. %	231.25%	220.00%	110.00%	123.75%	83.75%	68.75%	100.00%	-
P/EPS	30.18	21.79	8.75	35.96	11.07	7.33	9.71	20.78%
YoY %	38.50%	149.03%	-75.67%	224.84%	51.02%	-24.51%	-	-
Horiz. %	310.81%	224.41%	90.11%	370.34%	114.01%	75.49%	100.00%	-
EY	3.31	4.59	11.43	2.78	9.04	13.65	10.29	-17.21%
YoY %	-27.89%	-59.84%	311.15%	-69.25%	-33.77%	32.65%	-	-
Horiz. %	32.17%	44.61%	111.08%	27.02%	87.85%	132.65%	100.00%	-
DY	0.48	0.38	1.63	1.62	2.99	4.18	3.78	-29.08%
YoY %	26.32%	-76.69%	0.62%	-45.82%	-28.47%	10.58%	-	-
Horiz. %	12.70%	10.05%	43.12%	42.86%	79.10%	110.58%	100.00%	-
P/NAPS	1.11	1.08	0.68	0.69	0.77	0.78	1.01	1.58%
YoY %	2.78%	58.82%	-1.45%	-10.39%	-1.28%	-22.77%	-	-
Horiz. %	109.90%	106.93%	67.33%	68.32%	76.24%	77.23%	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