[ORIENT] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	3,464,831	3,248,003	3,080,955	2,853,503	2,754,094	2,747,598	2,780,085	15.76%
YoY %	6.68%	5.42%	7.97%	3.61%	0.24%	-1.17%	-	-
Horiz. %	124.63%	116.83%	110.82%	102.64%	99.07%	98.83%	100.00%	-
PBT	486,453	423,047	323,279	281,013	264,260	283,997	338,203	27.33%
YoY %	14.99%	30.86%	15.04%	6.34%	-6.95%	-16.03%	-	-
Horiz. %	143.83%	125.09%	95.59%	83.09%	78.14%	83.97%	100.00%	-
Tax	-77,727	-82,263	-77,752	-68,022	-65,009	-65,286	-73,422	3.86%
YoY %	5.51%	-5.80%	-14.30%	-4.63%	0.42%	11.08%	-	-
Horiz. %	105.86%	112.04%	105.90%	92.65%	88.54%	88.92%	100.00%	-
NP	408,726	340,784	245,527	212,991	199,251	218,711	264,781	33.46%
YoY %	19.94%	38.80%	15.28%	6.90%	-8.90%	-17.40%	-	-
Horiz. %	154.36%	128.70%	92.73%	80.44%	75.25%	82.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	312,634	266,616	231,364	200,388	185,402	153,994	170,852	49.43%
YoY %	17.26%	15.24%	15.46%	8.08%	20.40%	-9.87%	-	-
Horiz. %	182.99%	156.05%	135.42%	117.29%	108.52%	90.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.98%	19.45%	24.05%	24.21%	24.60%	22.99%	21.71%	-
YoY %	-17.84%	-19.13%	-0.66%	-1.59%	7.00%	5.90%	-	-
Horiz. %	73.61%	89.59%	110.78%	111.52%	113.31%	105.90%	100.00%	-
Total Cost	3,056,105	2,907,219	2,835,428	2,640,512	2,554,843	2,528,887	2,515,304	13.82%
YoY %	5.12%	2.53%	7.38%	3.35%	1.03%	0.54%	-	-
Horiz. %	121.50%	115.58%	112.73%	104.98%	101.57%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,104,020	4,891,580	4,837,624	4,837,998	4,743,071	4,702,080	4,638,598	6.56%
YoY %	4.34%	1.12%	-0.01%	2.00%	0.87%	1.37%	-	-
Horiz. %	110.03%	105.45%	104.29%	104.30%	102.25%	101.37%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	58,935	43,434	43,434	43,434	21,720	24,821	24,821	77.69%
YoY %	35.69%	0.00%	0.00%	99.97%	-12.49%	0.00%	-	-
Horiz. %	237.44%	174.99%	174.99%	174.99%	87.51%	100.00%	100.00%	-
Div Payout %	18.85%	16.29%	18.77%	21.68%	11.72%	16.12%	14.53%	-
YoY %	15.72%	-13.21%	-13.42%	84.98%	-27.30%	10.94%	-	-
Horiz. %	129.73%	112.11%	129.18%	149.21%	80.66%	110.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	5,104,020	4,891,580	4,837,624	4,837,998	4,743,071	4,702,080	4,638,598	6.56%
YoY %	4.34%	1.12%	-0.01%	2.00%	0.87%	1.37%	-	-
Horiz. %	110.03%	105.45%	104.29%	104.30%	102.25%	101.37%	100.00%	-
NOSH	620,361	620,514	620,192	620,391	620,585	620,081	621,204	-0.09%
YoY %	-0.02%	0.05%	-0.03%	-0.03%	0.08%	-0.18%	-	-
Horiz. %	99.86%	99.89%	99.84%	99.87%	99.90%	99.82%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	11.80%	10.49%	7.97%	7.46%	7.23%	7.96%	9.52%	-
YoY %	12.49%	31.62%	6.84%	3.18%	-9.17%	-16.39%	-	-
Horiz. %	123.95%	110.19%	83.72%	78.36%	75.95%	83.61%	100.00%	-
ROE	6.13%	5.45%	4.78%	4.14%	3.91%	3.28%	3.68%	-
YoY %	12.48%	14.02%	15.46%	5.88%	19.21%	-10.87%	-	-
Horiz. %	166.58%	148.10%	129.89%	112.50%	106.25%	89.13%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	558.52	523.44	496.77	459.95	443.79	443.10	447.53	15.86%
YoY %	6.70%	5.37%	8.01%	3.64%	0.16%	-0.99%	-	-
Horiz. %	124.80%	116.96%	111.00%	102.78%	99.16%	99.01%	100.00%	-
EPS	50.40	42.97	37.31	32.30	29.88	24.83	27.50	49.59%
YoY %	17.29%	15.17%	15.51%	8.10%	20.34%	-9.71%	-	-
Horiz. %	183.27%	156.25%	135.67%	117.45%	108.65%	90.29%	100.00%	-
DPS	9.50	7.00	7.00	7.00	3.50	4.00	4.00	77.72%
YoY %	35.71%	0.00%	0.00%	100.00%	-12.50%	0.00%	-	-
Horiz. %	237.50%	175.00%	175.00%	175.00%	87.50%	100.00%	100.00%	-
NAPS	8.2275	7.8831	7.8002	7.7983	7.6429	7.583	7.4671	6.65%
YoY %	4.37%	1.06%	0.02%	2.03%	0.79%	1.55%	-	-
Horiz. %	110.18%	105.57%	104.46%	104.44%	102.35%	101.55%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 620,391
RPS	558.49	523.54	496.61	459.95	443.93	442.88	448.12	15.76%
YoY %	6.68%	5.42%	7.97%	3.61%	0.24%	-1.17%	-	-
Horiz. %	124.63%	116.83%	110.82%	102.64%	99.06%	98.83%	100.00%	-
EPS	50.39	42.98	37.29	32.30	29.88	24.82	27.54	49.43%
YoY %	17.24%	15.26%	15.45%	8.10%	20.39%	-9.88%	-	-
Horiz. %	182.97%	156.06%	135.40%	117.28%	108.50%	90.12%	100.00%	-
DPS	9.50	7.00	7.00	7.00	3.50	4.00	4.00	77.72%
YoY %	35.71%	0.00%	0.00%	100.00%	-12.50%	0.00%	-	-
Horiz. %	237.50%	175.00%	175.00%	175.00%	87.50%	100.00%	100.00%	-
NAPS	8.2271	7.8846	7.7977	7.7983	7.6453	7.5792	7.4769	6.56%
YoY %	4.34%	1.11%	-0.01%	2.00%	0.87%	1.37%	-	-
Horiz. %	110.03%	105.45%	104.29%	104.30%	102.25%	101.37%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	7.09	7.60	7.71	7.19	8.49	8.84	9.85	-
P/RPS	1.27	1.45	1.55	1.56	1.91	2.00	2.20	-30.60%
YoY %	-12.41%	-6.45%	-0.64%	-18.32%	-4.50%	-9.09%	-	-
Horiz. %	57.73%	65.91%	70.45%	70.91%	86.82%	90.91%	100.00%	-
P/EPS	14.07	17.69	20.67	22.26	28.42	35.60	35.81	-46.26%
YoY %	-20.46%	-14.42%	-7.14%	-21.67%	-20.17%	-0.59%	-	-
Horiz. %	39.29%	49.40%	57.72%	62.16%	79.36%	99.41%	100.00%	-
EY	7.11	5.65	4.84	4.49	3.52	2.81	2.79	86.25%
YoY %	25.84%	16.74%	7.80%	27.56%	25.27%	0.72%	-	-
Horiz. %	254.84%	202.51%	173.48%	160.93%	126.16%	100.72%	100.00%	-
DY	1.34	0.92	0.91	0.97	0.41	0.45	0.41	119.75%
YoY %	45.65%	1.10%	-6.19%	136.59%	-8.89%	9.76%	-	-
Horiz. %	326.83%	224.39%	221.95%	236.59%	100.00%	109.76%	100.00%	-
P/NAPS	0.86	0.96	0.99	0.92	1.11	1.17	1.32	-24.78%
YoY %	-10.42%	-3.03%	7.61%	-17.12%	-5.13%	-11.36%	-	-
Horiz. %	65.15%	72.73%	75.00%	69.70%	84.09%	88.64%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	17/02/15	20/11/14	21/08/14	29/05/14	28/02/14	29/11/13	28/08/13	-
Price	6.96	7.15	7.90	7.75	6.95	8.61	8.30	-
P/RPS	1.25	1.37	1.59	1.68	1.57	1.94	1.85	-22.94%
YoY %	-8.76%	-13.84%	-5.36%	7.01%	-19.07%	4.86%	-	-
Horiz. %	67.57%	74.05%	85.95%	90.81%	84.86%	104.86%	100.00%	-
P/EPS	13.81	16.64	21.18	23.99	23.26	34.67	30.18	-40.53%
YoY %	-17.01%	-21.44%	-11.71%	3.14%	-32.91%	14.88%	-	-
Horiz. %	45.76%	55.14%	70.18%	79.49%	77.07%	114.88%	100.00%	-
EY	7.24	6.01	4.72	4.17	4.30	2.88	3.31	68.26%
YoY %	20.47%	27.33%	13.19%	-3.02%	49.31%	-12.99%	-	-
Horiz. %	218.73%	181.57%	142.60%	125.98%	129.91%	87.01%	100.00%	-
DY	1.36	0.98	0.89	0.90	0.50	0.46	0.48	99.85%
YoY %	38.78%	10.11%	-1.11%	80.00%	8.70%	-4.17%	-	-
Horiz. %	283.33%	204.17%	185.42%	187.50%	104.17%	95.83%	100.00%	-
P/NAPS	0.85	0.91	1.01	0.99	0.91	1.14	1.11	-16.25%
YoY %	-6.59%	-9.90%	2.02%	8.79%	-20.18%	2.70%	-	-
Horiz. %	76.58%	81.98%	90.99%	89.19%	81.98%	102.70%	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