[ORIENT] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	2,758,418	3,258,735	3,234,336	3,666,097	5,314,549	4,201,805	3,978,329	-5.91%
YoY %	-15.35%	0.75%	-11.78%	-31.02%	26.48%	5.62%	-	-
Horiz. %	69.34%	81.91%	81.30%	92.15%	133.59%	105.62%	100.00%	-
PBT	404,940	494,248	296,352	316,790	625,687	489,257	412,101	-0.29%
YoY %	-18.07%	66.78%	-6.45%	-49.37%	27.89%	18.72%	-	-
Horiz. %	98.26%	119.93%	71.91%	76.87%	151.83%	118.72%	100.00%	-
Tax	-76,097	-100,805	-47,372	-94,442	-140,890	-131,536	-83,378	-1.51%
YoY %	24.51%	-112.79%	49.84%	32.97%	-7.11%	-57.76%	-	-
Horiz. %	91.27%	120.90%	56.82%	113.27%	168.98%	157.76%	100.00%	-
NP	328,843	393,443	248,980	222,348	484,797	357,721	328,723	0.00%
YoY %	-16.42%	58.02%	11.98%	-54.14%	35.52%	8.82%	-	-
Horiz. %	100.04%	119.69%	75.74%	67.64%	147.48%	108.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	250,321	304,474	94,991	185,082	402,476	311,543	289,652	-2.40%
YoY %	-17.79%	220.53%	-48.68%	-54.01%	29.19%	7.56%	-	-
Horiz. %	86.42%	105.12%	32.79%	63.90%	138.95%	107.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.79%	20.40%	15.99%	29.81%	22.52%	26.88%	20.23%	-
YoY %	-7.89%	27.58%	-46.36%	32.37%	-16.22%	32.87%	-	-
Horiz. %	92.88%	100.84%	79.04%	147.36%	111.32%	132.87%	100.00%	-
Total Cost	2,429,575	2,865,292	2,985,356	3,443,749	4,829,752	3,844,084	3,649,606	-6.55%
YoY %	-15.21%	-4.02%	-13.31%	-28.70%	25.64%	5.33%	-	-
Horiz. %	66.57%	78.51%	81.80%	94.36%	132.34%	105.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,525,214	4,330,870	3,907,631	3,618,504	3,683,819	3,279,137	3,209,801	5.88%
YoY %	4.49%	10.83%	7.99%	-1.77%	12.34%	2.16%	-	-
Horiz. %	140.98%	134.93%	121.74%	112.73%	114.77%	102.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	18,614	29,040	44,459	57,537	118,922	118,921	107,109	-25.27%
YoY %	-35.90%	-34.68%	-22.73%	-51.62%	0.00%	11.03%	-	-
Horiz. %	17.38%	27.11%	41.51%	53.72%	111.03%	111.03%	100.00%	-
Div Payout %	7.44%	9.54%	46.80%	31.09%	29.55%	38.17%	36.98%	-
YoY %	-22.01%	-79.62%	50.53%	5.21%	-22.58%	3.22%	-	-
Horiz. %	20.12%	25.80%	126.55%	84.07%	79.91%	103.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	4,525,214	4,330,870	3,907,631	3,618,504	3,683,819	3,279,137	3,209,801	5.88%
YoY %	4.49%	10.83%	7.99%	-1.77%	12.34%	2.16%	-	-
Horiz. %	140.98%	134.93%	121.74%	112.73%	114.77%	102.16%	100.00%	-
NOSH	620,691	620,042	620,534	516,929	517,019	517,083	541,117	2.31%
YoY %	0.10%	-0.08%	20.04%	-0.02%	-0.01%	-4.44%	-	-
Horiz. %	114.71%	114.59%	114.68%	95.53%	95.55%	95.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	11.92%	12.07%	7.70%	6.06%	9.12%	8.51%	8.26%	-
YoY %	-1.24%	56.75%	27.06%	-33.55%	7.17%	3.03%	-	-
Horiz. %	144.31%	146.13%	93.22%	73.37%	110.41%	103.03%	100.00%	-
ROE	5.53%	7.03%	2.43%	5.11%	10.93%	9.50%	9.02%	-
YoY %	-21.34%	189.30%	-52.45%	-53.25%	15.05%	5.32%	-	-
Horiz. %	61.31%	77.94%	26.94%	56.65%	121.18%	105.32%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	444.41	525.57	521.22	709.21	1,027.92	812.60	735.21	-8.04%
YoY %	-15.44%	0.83%	-26.51%	-31.01%	26.50%	10.53%	-	-
Horiz. %	60.45%	71.49%	70.89%	96.46%	139.81%	110.53%	100.00%	-
EPS	40.33	49.11	15.31	35.80	77.85	60.25	53.53	-4.60%
YoY %	-17.88%	220.77%	-57.23%	-54.01%	29.21%	12.55%	-	-
Horiz. %	75.34%	91.74%	28.60%	66.88%	145.43%	112.55%	100.00%	-
DPS	3.00	4.68	7.16	11.13	23.00	23.00	19.79	-26.95%
YoY %	-35.90%	-34.64%	-35.67%	-51.61%	0.00%	16.22%	-	-
Horiz. %	15.16%	23.65%	36.18%	56.24%	116.22%	116.22%	100.00%	-
NAPS	7.2906	6.9848	6.2972	7.00	7.1251	6.3416	5.9318	3.49%
YoY %	4.38%	10.92%	-10.04%	-1.76%	12.35%	6.91%	-	-
Horiz. %	122.91%	117.75%	106.16%	118.01%	120.12%	106.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 516,929
RPS	444.62	525.27	521.34	590.93	856.64	677.28	641.26	-5.91%
YoY %	-15.35%	0.75%	-11.78%	-31.02%	26.48%	5.62%	-	-
Horiz. %	69.34%	81.91%	81.30%	92.15%	133.59%	105.62%	100.00%	-
EPS	40.35	49.08	15.31	29.83	64.87	50.22	46.69	-2.40%
YoY %	-17.79%	220.57%	-48.68%	-54.02%	29.17%	7.56%	-	-
Horiz. %	86.42%	105.12%	32.79%	63.89%	138.94%	107.56%	100.00%	-
DPS	3.00	4.68	7.17	9.27	19.17	19.17	17.26	-25.27%
YoY %	-35.90%	-34.73%	-22.65%	-51.64%	0.00%	11.07%	-	-
Horiz. %	17.38%	27.11%	41.54%	53.71%	111.07%	111.07%	100.00%	-
NAPS	7.2941	6.9809	6.2986	5.8326	5.9379	5.2856	5.1738	5.88%
YoY %	4.49%	10.83%	7.99%	-1.77%	12.34%	2.16%	-	-
Horiz. %	140.98%	134.93%	121.74%	112.73%	114.77%	102.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	7.70	4.49	5.25	5.50	5.40	6.90	3.92	-
P/RPS	1.73	0.85	1.01	0.78	0.53	0.85	0.53	21.77%
YoY %	103.53%	-15.84%	29.49%	47.17%	-37.65%	60.38%	-	-
Horiz. %	326.42%	160.38%	190.57%	147.17%	100.00%	160.38%	100.00%	-
P/EPS	19.09	9.14	34.30	15.36	6.94	11.45	7.32	17.30%
YoY %	108.86%	-73.35%	123.31%	121.33%	-39.39%	56.42%	-	-
Horiz. %	260.79%	124.86%	468.58%	209.84%	94.81%	156.42%	100.00%	-
EY	5.24	10.94	2.92	6.51	14.42	8.73	13.66	-14.74%
YoY %	-52.10%	274.66%	-55.15%	-54.85%	65.18%	-36.09%	-	-
Horiz. %	38.36%	80.09%	21.38%	47.66%	105.56%	63.91%	100.00%	-
DY	0.39	1.04	1.36	2.02	4.26	3.33	5.05	-34.71%
YoY %	-62.50%	-23.53%	-32.67%	-52.58%	27.93%	-34.06%	-	-
Horiz. %	7.72%	20.59%	26.93%	40.00%	84.36%	65.94%	100.00%	-
P/NAPS	1.06	0.64	0.83	0.79	0.76	1.09	0.66	8.20%
YoY %	65.62%	-22.89%	5.06%	3.95%	-30.28%	65.15%	-	-
Horiz. %	160.61%	96.97%	125.76%	119.70%	115.15%	165.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	18/11/11	30/11/10	19/11/09	27/11/08	28/11/07	29/11/06	-
Price	7.93	4.32	5.40	5.68	4.70	6.60	4.52	-
P/RPS	1.78	0.82	1.04	0.80	0.46	0.81	0.61	19.52%
YoY %	117.07%	-21.15%	30.00%	73.91%	-43.21%	32.79%	-	-
Horiz. %	291.80%	134.43%	170.49%	131.15%	75.41%	132.79%	100.00%	-
P/EPS	19.66	8.80	35.28	15.86	6.04	10.95	8.44	15.12%
YoY %	123.41%	-75.06%	122.45%	162.58%	-44.84%	29.74%	-	-
Horiz. %	232.94%	104.27%	418.01%	187.91%	71.56%	129.74%	100.00%	-
EY	5.09	11.37	2.83	6.30	16.56	9.13	11.84	-13.11%
YoY %	-55.23%	301.77%	-55.08%	-61.96%	81.38%	-22.89%	-	-
Horiz. %	42.99%	96.03%	23.90%	53.21%	139.86%	77.11%	100.00%	-
DY	0.38	1.08	1.33	1.96	4.89	3.48	4.38	-33.44%
YoY %	-64.81%	-18.80%	-32.14%	-59.92%	40.52%	-20.55%	-	-
Horiz. %	8.68%	24.66%	30.37%	44.75%	111.64%	79.45%	100.00%	-
P/NAPS	1.09	0.62	0.86	0.81	0.66	1.04	0.76	6.18%
YoY %	75.81%	-27.91%	6.17%	22.73%	-36.54%	36.84%	-	-
Horiz. %	143.42%	81.58%	113.16%	106.58%	86.84%	136.84%	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