[ORIENT] QoQ TTM Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	2,747,598	2,780,085	2,825,510	2,807,049	2,758,418	2,782,622	2,925,965	-4.10%
YoY %	-1.17%	-1.61%	0.66%	1.76%	-0.87%	-4.90%	-	-
Horiz. %	93.90%	95.01%	96.57%	95.94%	94.27%	95.10%	100.00%	-
PBT	283,997	338,203	375,272	375,745	404,940	380,340	454,659	-26.90%
YoY %	-16.03%	-9.88%	-0.13%	-7.21%	6.47%	-16.35%	-	-
Horiz. %	62.46%	74.39%	82.54%	82.64%	89.06%	83.65%	100.00%	-
Tax	-65,286	-73,422	-75,395	-73,191	-76,097	-77,650	-83,753	-15.28%
YoY %	11.08%	2.62%	-3.01%	3.82%	2.00%	7.29%	-	-
Horiz. %	77.95%	87.66%	90.02%	87.39%	90.86%	92.71%	100.00%	-
NP	218,711	264,781	299,877	302,554	328,843	302,690	370,906	-29.65%
YoY %	-17.40%	-11.70%	-0.88%	-7.99%	8.64%	-18.39%	-	-
Horiz. %	58.97%	71.39%	80.85%	81.57%	88.66%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,994	170,852	202,406	200,633	250,321	224,966	276,936	-32.35%
YoY %	-9.87%	-15.59%	0.88%	-19.85%	11.27%	-18.77%	-	-
Horiz. %	55.61%	61.69%	73.09%	72.45%	90.39%	81.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	21.71%	20.09%	19.48%	18.79%	20.42%	18.42%	-
YoY %	5.90%	8.06%	3.13%	3.67%	-7.98%	10.86%	-	-
Horiz. %	124.81%	117.86%	109.07%	105.75%	102.01%	110.86%	100.00%	-
Total Cost	2,528,887	2,515,304	2,525,633	2,504,495	2,429,575	2,479,932	2,555,059	-0.68%
YoY %	0.54%	-0.41%	0.84%	3.08%	-2.03%	-2.94%	-	-
Horiz. %	98.98%	98.44%	98.85%	98.02%	95.09%	97.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,702,080	4,638,598	4,654,217	4,343,774	4,525,214	4,528,628	4,437,264	3.93%
YoY %	1.37%	-0.34%	7.15%	-4.01%	-0.08%	2.06%	-	-
Horiz. %	105.97%	104.54%	104.89%	97.89%	101.98%	102.06%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	24,821	24,821	24,821	24,821	18,614	18,614	18,614	21.12%
YoY %	0.00%	0.00%	0.00%	33.35%	0.00%	0.00%	-	-
Horiz. %	133.35%	133.35%	133.35%	133.35%	100.00%	100.00%	100.00%	-
Div Payout %	16.12%	14.53%	12.26%	12.37%	7.44%	8.27%	6.72%	-
YoY %	10.94%	18.52%	-0.89%	66.26%	-10.04%	23.07%	-	-
Horiz. %	239.88%	216.22%	182.44%	184.08%	110.71%	123.07%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	4,702,080	4,638,598	4,654,217	4,343,774	4,525,214	4,528,628	4,437,264	3.93%
YoY %	1.37%	-0.34%	7.15%	-4.01%	-0.08%	2.06%	-	-
Horiz. %	105.97%	104.54%	104.89%	97.89%	101.98%	102.06%	100.00%	-
NOSH	620,081	621,204	620,702	620,539	620,691	620,428	620,292	-0.02%
YoY %	-0.18%	0.08%	0.03%	-0.02%	0.04%	0.02%	-	-
Horiz. %	99.97%	100.15%	100.07%	100.04%	100.06%	100.02%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	7.96%	9.52%	10.61%	10.78%	11.92%	10.88%	12.68%	-
YoY %	-16.39%	-10.27%	-1.58%	-9.56%	9.56%	-14.20%	-	-
Horiz. %	62.78%	75.08%	83.68%	85.02%	94.01%	85.80%	100.00%	-
ROE	3.28%	3.68%	4.35%	4.62%	5.53%	4.97%	6.24%	-
YoY %	-10.87%	-15.40%	-5.84%	-16.46%	11.27%	-20.35%	-	-
Horiz. %	52.56%	58.97%	69.71%	74.04%	88.62%	79.65%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	443.10	447.53	455.21	452.36	444.41	448.50	471.71	-4.08%
YoY %	-0.99%	-1.69%	0.63%	1.79%	-0.91%	-4.92%	-	-
Horiz. %	93.93%	94.87%	96.50%	95.90%	94.21%	95.08%	100.00%	-
EPS	24.83	27.50	32.61	32.33	40.33	36.26	44.65	-32.35%
YoY %	-9.71%	-15.67%	0.87%	-19.84%	11.22%	-18.79%	-	-
Horiz. %	55.61%	61.59%	73.03%	72.41%	90.32%	81.21%	100.00%	-
DPS	4.00	4.00	4.00	4.00	3.00	3.00	3.00	21.12%
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	7.583	7.4671	7.4983	7.00	7.2906	7.2992	7.1535	3.95%
YoY %	1.55%	-0.42%	7.12%	-3.99%	-0.12%	2.04%	-	-
Horiz. %	106.00%	104.38%	104.82%	97.85%	101.92%	102.04%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 620,539
RPS	442.88	448.12	455.44	452.46	444.62	448.53	471.63	-4.10%
YoY %	-1.17%	-1.61%	0.66%	1.76%	-0.87%	-4.90%	-	-
Horiz. %	93.90%	95.02%	96.57%	95.94%	94.27%	95.10%	100.00%	-
EPS	24.82	27.54	32.63	32.34	40.35	36.26	44.64	-32.35%
YoY %	-9.88%	-15.60%	0.90%	-19.85%	11.28%	-18.77%	-	-
Horiz. %	55.60%	61.69%	73.10%	72.45%	90.39%	81.23%	100.00%	-
DPS	4.00	4.00	4.00	4.00	3.00	3.00	3.00	21.12%
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	7.5792	7.4769	7.502	7.0017	7.2941	7.2996	7.1523	3.93%
YoY %	1.37%	-0.33%	7.15%	-4.01%	-0.08%	2.06%	-	-
Horiz. %	105.97%	104.54%	104.89%	97.89%	101.98%	102.06%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	8.84	9.85	9.73	8.70	7.70	6.70	6.38	-
P/RPS	2.00	2.20	2.14	1.92	1.73	1.49	1.35	29.92%
YoY %	-9.09%	2.80%	11.46%	10.98%	16.11%	10.37%	-	-
Horiz. %	148.15%	162.96%	158.52%	142.22%	128.15%	110.37%	100.00%	-
P/EPS	35.60	35.81	29.84	26.91	19.09	18.48	14.29	83.66%
YoY %	-0.59%	20.01%	10.89%	40.96%	3.30%	29.32%	-	-
Horiz. %	249.13%	250.59%	208.82%	188.31%	133.59%	129.32%	100.00%	-
EY	2.81	2.79	3.35	3.72	5.24	5.41	7.00	-45.55%
YoY %	0.72%	-16.72%	-9.95%	-29.01%	-3.14%	-22.71%	-	-
Horiz. %	40.14%	39.86%	47.86%	53.14%	74.86%	77.29%	100.00%	-
DY	0.45	0.41	0.41	0.46	0.39	0.45	0.47	-2.85%
YoY %	9.76%	0.00%	-10.87%	17.95%	-13.33%	-4.26%	-	-
Horiz. %	95.74%	87.23%	87.23%	97.87%	82.98%	95.74%	100.00%	-
P/NAPS	1.17	1.32	1.30	1.24	1.06	0.92	0.89	19.98%
YoY %	-11.36%	1.54%	4.84%	16.98%	15.22%	3.37%	-	-
Horiz. %	131.46%	148.31%	146.07%	139.33%	119.10%	103.37%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	28/08/13	29/05/13	28/02/13	22/11/12	27/08/12	24/05/12	-
Price	8.61	8.30	10.32	8.48	7.93	7.90	6.17	-
P/RPS	1.94	1.85	2.27	1.87	1.78	1.76	1.31	29.89%
YoY %	4.86%	-18.50%	21.39%	5.06%	1.14%	34.35%	-	-
Horiz. %	148.09%	141.22%	173.28%	142.75%	135.88%	134.35%	100.00%	-
P/EPS	34.67	30.18	31.65	26.23	19.66	21.79	13.82	84.52%
YoY %	14.88%	-4.64%	20.66%	33.42%	-9.78%	57.67%	-	-
Horiz. %	250.87%	218.38%	229.02%	189.80%	142.26%	157.67%	100.00%	-
EY	2.88	3.31	3.16	3.81	5.09	4.59	7.24	-45.88%
YoY %	-12.99%	4.75%	-17.06%	-25.15%	10.89%	-36.60%	-	-
Horiz. %	39.78%	45.72%	43.65%	52.62%	70.30%	63.40%	100.00%	-
DY	0.46	0.48	0.39	0.47	0.38	0.38	0.49	-4.12%
YoY %	-4.17%	23.08%	-17.02%	23.68%	0.00%	-22.45%	-	-
Horiz. %	93.88%	97.96%	79.59%	95.92%	77.55%	77.55%	100.00%	-
P/NAPS	1.14	1.11	1.38	1.21	1.09	1.08	0.86	20.65%
YoY %	2.70%	-19.57%	14.05%	11.01%	0.93%	25.58%	-	-
Horiz. %	132.56%	129.07%	160.47%	140.70%	126.74%	125.58%	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