[ORIENT] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	4,384,367	3,464,831	2,754,094	2,807,049	3,108,998	3,230,455	3,438,307	4.13%
YoY %	26.54%	25.81%	-1.89%	-9.71%	-3.76%	-6.05%	-	-
Horiz. %	127.52%	100.77%	80.10%	81.64%	90.42%	93.95%	100.00%	-
PBT	348,370	486,453	264,260	375,745	461,055	384,412	431,102	-3.48%
YoY %	-28.39%	84.08%	-29.67%	-18.50%	19.94%	-10.83%	-	-
Horiz. %	80.81%	112.84%	61.30%	87.16%	106.95%	89.17%	100.00%	-
Tax	-75,011	-77,727	-65,009	-73,191	-91,808	-76,467	-93,904	-3.67%
YoY %	3.49%	-19.56%	11.18%	20.28%	-20.06%	18.57%	-	-
Horiz. %	79.88%	82.77%	69.23%	77.94%	97.77%	81.43%	100.00%	-
NP	273,359	408,726	199,251	302,554	369,247	307,945	337,198	-3.43%
YoY %	-33.12%	105.13%	-34.14%	-18.06%	19.91%	-8.68%	-	-
Horiz. %	81.07%	121.21%	59.09%	89.73%	109.50%	91.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,861	331,083	185,402	200,633	270,156	249,590	380,202	-6.02%
YoY %	-20.91%	78.58%	-7.59%	-25.73%	8.24%	-34.35%	-	-
Horiz. %	68.87%	87.08%	48.76%	52.77%	71.06%	65.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	15.98%	24.60%	19.48%	19.91%	19.89%	21.78%	-
YoY %	34.73%	-35.04%	26.28%	-2.16%	0.10%	-8.68%	-	-
Horiz. %	98.85%	73.37%	112.95%	89.44%	91.41%	91.32%	100.00%	-
Total Cost	4,111,008	3,056,105	2,554,843	2,504,495	2,739,751	2,922,510	3,101,109	4.80%
YoY %	34.52%	19.62%	2.01%	-8.59%	-6.25%	-5.76%	-	-
Horiz. %	132.57%	98.55%	82.38%	80.76%	88.35%	94.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,635,253	5,107,186	4,747,276	4,596,655	4,398,073	3,341,030	3,265,079	9.51%
YoY %	10.34%	7.58%	3.28%	4.52%	31.64%	2.33%	-	-
Horiz. %	172.59%	156.42%	145.40%	140.78%	134.70%	102.33%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	74,445	86,853	43,426	49,626	18,609	45,218	51,692	6.26%
YoY %	-14.29%	100.00%	-12.49%	166.68%	-58.85%	-12.52%	-	-
Horiz. %	144.02%	168.02%	84.01%	96.00%	36.00%	87.48%	100.00%	-
Div Payout %	28.43%	26.23%	23.42%	24.73%	6.89%	18.12%	13.60%	-
YoY %	8.39%	12.00%	-5.30%	258.93%	-61.98%	33.24%	-	-
Horiz. %	209.04%	192.87%	172.21%	181.84%	50.66%	133.24%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	5,635,253	5,107,186	4,747,276	4,596,655	4,398,073	3,341,030	3,265,079	9.51%
YoY %	10.34%	7.58%	3.28%	4.52%	31.64%	2.33%	-	-
Horiz. %	172.59%	156.42%	145.40%	140.78%	134.70%	102.33%	100.00%	-
NOSH	620,376	620,383	620,380	620,331	620,303	502,433	516,920	3.08%
YoY %	-0.00%	0.00%	0.01%	0.00%	23.46%	-2.80%	-	-
Horiz. %	120.01%	120.02%	120.01%	120.01%	120.00%	97.20%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	6.23%	11.80%	7.23%	10.78%	11.88%	9.53%	9.81%	-
YoY %	-47.20%	63.21%	-32.93%	-9.26%	24.66%	-2.85%	-	-
Horiz. %	63.51%	120.29%	73.70%	109.89%	121.10%	97.15%	100.00%	-
ROE	4.65%	6.48%	3.91%	4.36%	6.14%	7.47%	11.64%	-
YoY %	-28.24%	65.73%	-10.32%	-28.99%	-17.80%	-35.82%	-	-
Horiz. %	39.95%	55.67%	33.59%	37.46%	52.75%	64.18%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	706.73	558.50	443.94	452.51	501.21	642.96	665.15	1.01%
YoY %	26.54%	25.81%	-1.89%	-9.72%	-22.05%	-3.34%	-	-
Horiz. %	106.25%	83.97%	66.74%	68.03%	75.35%	96.66%	100.00%	-
EPS	42.21	53.37	29.89	32.34	43.55	40.23	43.63	-0.54%
YoY %	-20.91%	78.55%	-7.58%	-25.74%	8.25%	-7.79%	-	-
Horiz. %	96.75%	122.32%	68.51%	74.12%	99.82%	92.21%	100.00%	-
DPS	12.00	14.00	7.00	8.00	3.00	9.00	10.00	3.08%
YoY %	-14.29%	100.00%	-12.50%	166.67%	-66.67%	-10.00%	-	-
Horiz. %	120.00%	140.00%	70.00%	80.00%	30.00%	90.00%	100.00%	-
NAPS	9.0836	8.2323	7.6522	7.41	7.0902	6.6497	6.3164	6.23%
YoY %	10.34%	7.58%	3.27%	4.51%	6.62%	5.28%	-	-
Horiz. %	143.81%	130.33%	121.15%	117.31%	112.25%	105.28%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 620,539
RPS	706.71	558.49	443.93	452.46	501.13	520.71	554.21	4.13%
YoY %	26.54%	25.81%	-1.89%	-9.71%	-3.76%	-6.04%	-	-
Horiz. %	127.52%	100.77%	80.10%	81.64%	90.42%	93.96%	100.00%	-
EPS	42.21	53.37	29.88	32.34	43.55	40.23	61.28	-6.02%
YoY %	-20.91%	78.61%	-7.61%	-25.74%	8.25%	-34.35%	-	-
Horiz. %	68.88%	87.09%	48.76%	52.77%	71.07%	65.65%	100.00%	-
DPS	12.00	14.00	7.00	8.00	3.00	7.29	8.33	6.26%
YoY %	-14.29%	100.00%	-12.50%	166.67%	-58.85%	-12.48%	-	-
Horiz. %	144.06%	168.07%	84.03%	96.04%	36.01%	87.52%	100.00%	-
NAPS	9.0834	8.2322	7.652	7.4093	7.0892	5.3853	5.2629	9.51%
YoY %	10.34%	7.58%	3.28%	4.52%	31.64%	2.33%	-	-
Horiz. %	172.59%	156.42%	145.40%	140.78%	134.70%	102.33%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	6.95	7.09	8.49	8.70	5.36	5.59	5.70	-
P/RPS	0.98	1.27	1.91	1.92	1.07	0.87	0.86	2.19%
YoY %	-22.83%	-33.51%	-0.52%	79.44%	22.99%	1.16%	-	-
Horiz. %	113.95%	147.67%	222.09%	223.26%	124.42%	101.16%	100.00%	-
P/EPS	16.47	13.29	28.41	26.90	12.31	11.25	7.75	13.38%
YoY %	23.93%	-53.22%	5.61%	118.52%	9.42%	45.16%	-	-
Horiz. %	212.52%	171.48%	366.58%	347.10%	158.84%	145.16%	100.00%	-
EY	6.07	7.53	3.52	3.72	8.13	8.89	12.90	-11.80%
YoY %	-19.39%	113.92%	-5.38%	-54.24%	-8.55%	-31.09%	-	-
Horiz. %	47.05%	58.37%	27.29%	28.84%	63.02%	68.91%	100.00%	-
DY	1.73	1.97	0.82	0.92	0.56	1.61	1.75	-0.19%
YoY %	-12.18%	140.24%	-10.87%	64.29%	-65.22%	-8.00%	-	-
Horiz. %	98.86%	112.57%	46.86%	52.57%	32.00%	92.00%	100.00%	-
P/NAPS	0.77	0.86	1.11	1.17	0.76	0.84	0.90	-2.56%
YoY %	-10.47%	-22.52%	-5.13%	53.95%	-9.52%	-6.67%	-	-
Horiz. %	85.56%	95.56%	123.33%	130.00%	84.44%	93.33%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	29/02/16	17/02/15	28/02/14	28/02/13	23/02/12	24/02/11	25/02/10	-
Price	6.80	6.96	6.95	8.48	6.34	5.14	5.60	-
P/RPS	0.96	1.25	1.57	1.87	1.26	0.80	0.84	2.24%
YoY %	-23.20%	-20.38%	-16.04%	48.41%	57.50%	-4.76%	-	-
Horiz. %	114.29%	148.81%	186.90%	222.62%	150.00%	95.24%	100.00%	-
P/EPS	16.11	13.04	23.26	26.22	14.56	10.35	7.61	13.30%
YoY %	23.54%	-43.94%	-11.29%	80.08%	40.68%	36.01%	-	-
Horiz. %	211.70%	171.35%	305.65%	344.55%	191.33%	136.01%	100.00%	-
EY	6.21	7.67	4.30	3.81	6.87	9.66	13.13	-11.72%
YoY %	-19.04%	78.37%	12.86%	-44.54%	-28.88%	-26.43%	-	-
Horiz. %	47.30%	58.42%	32.75%	29.02%	52.32%	73.57%	100.00%	-
DY	1.76	2.01	1.01	0.94	0.47	1.75	1.79	-0.28%
YoY %	-12.44%	99.01%	7.45%	100.00%	-73.14%	-2.23%	-	-
Horiz. %	98.32%	112.29%	56.42%	52.51%	26.26%	97.77%	100.00%	-
P/NAPS	0.75	0.85	0.91	1.14	0.89	0.77	0.89	-2.81%
YoY %	-11.76%	-6.59%	-20.18%	28.09%	15.58%	-13.48%	-	-
Horiz. %	84.27%	95.51%	102.25%	128.09%	100.00%	86.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:10:00

EMA 5

5 Mins

SELL

2024-07-05 12:20:00

EMA 5

5 Mins

BUY

2024-07-05 11:55:00

EMA 5

5 Mins

SELL

2024-07-05 11:10:00

EMA 5

5 Mins

BUY

2024-07-05 10:55:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

135,914,800

HSI-HWW

0.235

+0.02

91,542,100

HSI-CXN

0.185

-0.025

89,812,800

HSI-HWE

0.13

+0.015

78,325,100

NOVAMSC

0.25

+0.02

76,828,700

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.895

+0.01

73,270,800

HSI-CV4

0.07

-0.02

72,523,900

AHB-WC

0.075

0.00

71,152,800

More active Stocks

NESTLE

122.50

+0.50

11,300

KOBAY

2.42

+0.24

8,601,000

KLK

20.32

+0.24

256,700

IJM-C76

0.725

+0.165

96,000

SUNCON

4.28

+0.15

2,758,400

NPC

1.80

+0.15

1,000

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.915

+0.13

30,543,200

AIRPORT

10.12

+0.12

705,200

MERCURY

1.00

+0.105

130,600

More gainer Stocks

MPI

39.48

-0.22

104,600

TOYOVEN

0.88

-0.18

10,784,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.58

-0.10

23,014,800

THETA

1.79

-0.10

3,675,300

CARLSBG

18.66

-0.10

72,200

DLADY

35.58

-0.10

6,300

HSI-HWX

0.665

-0.10

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More