[ORIENT] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	5,314,549	4,201,805	3,978,329	4,278,033	4,007,345	2,951,857	2,763,161	11.50%
YoY %	26.48%	5.62%	-7.01%	6.75%	35.76%	6.83%	-	-
Horiz. %	192.34%	152.07%	143.98%	154.82%	145.03%	106.83%	100.00%	-
PBT	625,687	489,257	412,101	346,726	333,759	215,865	243,513	17.01%
YoY %	27.89%	18.72%	18.85%	3.89%	54.61%	-11.35%	-	-
Horiz. %	256.94%	200.92%	169.23%	142.39%	137.06%	88.65%	100.00%	-
Tax	-140,890	-131,536	-83,378	-84,232	-98,356	-64,036	-93,879	6.99%
YoY %	-7.11%	-57.76%	1.01%	14.36%	-53.59%	31.79%	-	-
Horiz. %	150.08%	140.11%	88.81%	89.72%	104.77%	68.21%	100.00%	-
NP	484,797	357,721	328,723	262,494	235,403	151,829	149,634	21.62%
YoY %	35.52%	8.82%	25.23%	11.51%	55.04%	1.47%	-	-
Horiz. %	323.99%	239.06%	219.68%	175.42%	157.32%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	402,476	311,543	289,652	260,753	235,403	151,829	149,634	17.91%
YoY %	29.19%	7.56%	11.08%	10.77%	55.04%	1.47%	-	-
Horiz. %	268.97%	208.20%	193.57%	174.26%	157.32%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.52%	26.88%	20.23%	24.29%	29.47%	29.66%	38.55%	-
YoY %	-16.22%	32.87%	-16.71%	-17.58%	-0.64%	-23.06%	-	-
Horiz. %	58.42%	69.73%	52.48%	63.01%	76.45%	76.94%	100.00%	-
Total Cost	4,829,752	3,844,084	3,649,606	4,015,539	3,771,942	2,800,028	2,613,527	10.76%
YoY %	25.64%	5.33%	-9.11%	6.46%	34.71%	7.14%	-	-
Horiz. %	184.80%	147.08%	139.64%	153.64%	144.32%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,683,819	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	2,244,722	8.59%
YoY %	12.34%	2.16%	15.99%	5.76%	11.98%	4.09%	-	-
Horiz. %	164.11%	146.08%	142.99%	123.28%	116.57%	104.09%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	118,922	118,921	107,109	105,989	103,387	116,298	129,259	-1.37%
YoY %	0.00%	11.03%	1.06%	2.52%	-11.10%	-10.03%	-	-
Horiz. %	92.00%	92.00%	82.86%	82.00%	79.98%	89.97%	100.00%	-
Div Payout %	29.55%	38.17%	36.98%	40.65%	43.92%	76.60%	86.38%	-
YoY %	-22.58%	3.22%	-9.03%	-7.45%	-42.66%	-11.32%	-	-
Horiz. %	34.21%	44.19%	42.81%	47.06%	50.85%	88.68%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	3,683,819	3,279,137	3,209,801	2,767,359	2,616,626	2,336,640	2,244,722	8.59%
YoY %	12.34%	2.16%	15.99%	5.76%	11.98%	4.09%	-	-
Horiz. %	164.11%	146.08%	142.99%	123.28%	116.57%	104.09%	100.00%	-
NOSH	517,019	517,083	541,117	517,128	517,048	516,681	517,217	-0.00%
YoY %	-0.01%	-4.44%	4.64%	0.02%	0.07%	-0.10%	-	-
Horiz. %	99.96%	99.97%	104.62%	99.98%	99.97%	99.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	9.12%	8.51%	8.26%	6.14%	5.87%	5.14%	5.42%	-
YoY %	7.17%	3.03%	34.53%	4.60%	14.20%	-5.17%	-	-
Horiz. %	168.27%	157.01%	152.40%	113.28%	108.30%	94.83%	100.00%	-
ROE	10.93%	9.50%	9.02%	9.42%	9.00%	6.50%	6.67%	-
YoY %	15.05%	5.32%	-4.25%	4.67%	38.46%	-2.55%	-	-
Horiz. %	163.87%	142.43%	135.23%	141.23%	134.93%	97.45%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	1,027.92	812.60	735.21	827.27	775.04	571.31	534.24	11.51%
YoY %	26.50%	10.53%	-11.13%	6.74%	35.66%	6.94%	-	-
Horiz. %	192.41%	152.10%	137.62%	154.85%	145.07%	106.94%	100.00%	-
EPS	77.85	60.25	53.53	50.42	45.53	29.39	28.93	17.91%
YoY %	29.21%	12.55%	6.17%	10.74%	54.92%	1.59%	-	-
Horiz. %	269.10%	208.26%	185.03%	174.28%	157.38%	101.59%	100.00%	-
DPS	23.00	23.00	19.79	20.50	20.00	22.50	25.00	-1.37%
YoY %	0.00%	16.22%	-3.46%	2.50%	-11.11%	-10.00%	-	-
Horiz. %	92.00%	92.00%	79.16%	82.00%	80.00%	90.00%	100.00%	-
NAPS	7.1251	6.3416	5.9318	5.3514	5.0607	4.5224	4.34	8.60%
YoY %	12.35%	6.91%	10.85%	5.74%	11.90%	4.20%	-	-
Horiz. %	164.17%	146.12%	136.68%	123.30%	116.61%	104.20%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 517,128
RPS	856.64	677.28	641.26	689.57	645.94	475.80	445.39	11.50%
YoY %	26.48%	5.62%	-7.01%	6.75%	35.76%	6.83%	-	-
Horiz. %	192.33%	152.06%	143.98%	154.82%	145.03%	106.83%	100.00%	-
EPS	64.87	50.22	46.69	42.03	37.94	24.47	24.12	17.90%
YoY %	29.17%	7.56%	11.09%	10.78%	55.05%	1.45%	-	-
Horiz. %	268.95%	208.21%	193.57%	174.25%	157.30%	101.45%	100.00%	-
DPS	19.17	19.17	17.26	17.08	16.66	18.75	20.84	-1.38%
YoY %	0.00%	11.07%	1.05%	2.52%	-11.15%	-10.03%	-	-
Horiz. %	91.99%	91.99%	82.82%	81.96%	79.94%	89.97%	100.00%	-
NAPS	5.9379	5.2856	5.1738	4.4607	4.2177	3.7664	3.6182	8.59%
YoY %	12.34%	2.16%	15.99%	5.76%	11.98%	4.10%	-	-
Horiz. %	164.11%	146.08%	142.99%	123.29%	116.57%	104.10%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	5.40	6.90	3.92	4.16	4.14	4.48	3.44	-
P/RPS	0.53	0.85	0.53	0.50	0.53	0.78	0.64	-3.09%
YoY %	-37.65%	60.38%	6.00%	-5.66%	-32.05%	21.88%	-	-
Horiz. %	82.81%	132.81%	82.81%	78.12%	82.81%	121.88%	100.00%	-
P/EPS	6.94	11.45	7.32	8.25	9.09	15.25	11.89	-8.57%
YoY %	-39.39%	56.42%	-11.27%	-9.24%	-40.39%	28.26%	-	-
Horiz. %	58.37%	96.30%	61.56%	69.39%	76.45%	128.26%	100.00%	-
EY	14.42	8.73	13.66	12.12	11.00	6.56	8.41	9.39%
YoY %	65.18%	-36.09%	12.71%	10.18%	67.68%	-22.00%	-	-
Horiz. %	171.46%	103.80%	162.43%	144.11%	130.80%	78.00%	100.00%	-
DY	4.26	3.33	5.05	4.93	4.83	5.02	7.27	-8.51%
YoY %	27.93%	-34.06%	2.43%	2.07%	-3.78%	-30.95%	-	-
Horiz. %	58.60%	45.80%	69.46%	67.81%	66.44%	69.05%	100.00%	-
P/NAPS	0.76	1.09	0.66	0.78	0.82	0.99	0.79	-0.64%
YoY %	-30.28%	65.15%	-15.38%	-4.88%	-17.17%	25.32%	-	-
Horiz. %	96.20%	137.97%	83.54%	98.73%	103.80%	125.32%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	28/11/07	29/11/06	28/11/05	25/11/04	19/11/03	21/11/02	-
Price	4.70	6.60	4.52	4.08	4.16	4.42	3.36	-
P/RPS	0.46	0.81	0.61	0.49	0.54	0.77	0.63	-5.10%
YoY %	-43.21%	32.79%	24.49%	-9.26%	-29.87%	22.22%	-	-
Horiz. %	73.02%	128.57%	96.83%	77.78%	85.71%	122.22%	100.00%	-
P/EPS	6.04	10.95	8.44	8.09	9.14	15.04	11.61	-10.31%
YoY %	-44.84%	29.74%	4.33%	-11.49%	-39.23%	29.54%	-	-
Horiz. %	52.02%	94.32%	72.70%	69.68%	78.73%	129.54%	100.00%	-
EY	16.56	9.13	11.84	12.36	10.94	6.65	8.61	11.50%
YoY %	81.38%	-22.89%	-4.21%	12.98%	64.51%	-22.76%	-	-
Horiz. %	192.33%	106.04%	137.51%	143.55%	127.06%	77.24%	100.00%	-
DY	4.89	3.48	4.38	5.02	4.81	5.09	7.44	-6.74%
YoY %	40.52%	-20.55%	-12.75%	4.37%	-5.50%	-31.59%	-	-
Horiz. %	65.73%	46.77%	58.87%	67.47%	64.65%	68.41%	100.00%	-
P/NAPS	0.66	1.04	0.76	0.76	0.82	0.98	0.77	-2.53%
YoY %	-36.54%	36.84%	0.00%	-7.32%	-16.33%	27.27%	-	-
Horiz. %	85.71%	135.06%	98.70%	98.70%	106.49%	127.27%	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