[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	3,314,878	2,297,223	1,946,177	1,622,119	1,295,258	1,322,222	1,648,598	12.33%
YoY %	44.30%	18.04%	19.98%	25.24%	-2.04%	-19.80%	-	-
Horiz. %	201.07%	139.34%	118.05%	98.39%	78.57%	80.20%	100.00%	-
PBT	218,400	5,293	151,367	195,462	136,443	173,985	254,700	-2.52%
YoY %	4,026.20%	-96.50%	-22.56%	43.26%	-21.58%	-31.69%	-	-
Horiz. %	85.75%	2.08%	59.43%	76.74%	53.57%	68.31%	100.00%	-
Tax	-46,955	-29,705	-36,129	-48,378	-35,635	-35,404	-49,562	-0.89%
YoY %	-58.07%	17.78%	25.32%	-35.76%	-0.65%	28.57%	-	-
Horiz. %	94.74%	59.94%	72.90%	97.61%	71.90%	71.43%	100.00%	-
NP	171,445	-24,412	115,238	147,084	100,808	138,581	205,138	-2.94%
YoY %	802.30%	-121.18%	-21.65%	45.91%	-27.26%	-32.44%	-	-
Horiz. %	83.58%	-11.90%	56.18%	71.70%	49.14%	67.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,408	55,380	114,947	121,332	75,370	105,151	150,341	2.98%
YoY %	223.96%	-51.82%	-5.26%	60.98%	-28.32%	-30.06%	-	-
Horiz. %	119.33%	36.84%	76.46%	80.70%	50.13%	69.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.50%	561.21%	23.87%	24.75%	26.12%	20.35%	19.46%	-
YoY %	-96.17%	2,251.11%	-3.56%	-5.25%	28.35%	4.57%	-	-
Horiz. %	110.48%	2,883.92%	122.66%	127.18%	134.22%	104.57%	100.00%	-
Total Cost	3,143,433	2,321,635	1,830,939	1,475,035	1,194,450	1,183,641	1,443,460	13.83%
YoY %	35.40%	26.80%	24.13%	23.49%	0.91%	-18.00%	-	-
Horiz. %	217.77%	160.84%	126.84%	102.19%	82.75%	82.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,998,133	5,510,278	5,272,053	4,838,516	4,632,060	4,528,130	4,295,856	5.71%
YoY %	8.85%	4.52%	8.96%	4.46%	2.30%	5.41%	-	-
Horiz. %	139.63%	128.27%	122.72%	112.63%	107.83%	105.41%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	86,850	86,821	37,219	-	-	-	-	-
YoY %	0.03%	133.27%	0.00%	-	-	-	-	-
Horiz. %	233.35%	233.27%	100.00%	-	-	-	-	-
Div Payout %	48.41%	156.77%	32.38%	-	-	-	-	-
YoY %	-69.12%	384.16%	0.00%	-	-	-	-	-
Horiz. %	149.51%	484.16%	100.00%	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	5,998,133	5,510,278	5,272,053	4,838,516	4,632,060	4,528,130	4,295,856	5.71%
YoY %	8.85%	4.52%	8.96%	4.46%	2.30%	5.41%	-	-
Horiz. %	139.63%	128.27%	122.72%	112.63%	107.83%	105.41%	100.00%	-
NOSH	620,359	620,156	620,329	620,306	620,329	620,359	620,474	-0.00%
YoY %	0.03%	-0.03%	0.00%	-0.00%	-0.00%	-0.02%	-	-
Horiz. %	99.98%	99.95%	99.98%	99.97%	99.98%	99.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.17%	-1.06%	5.92%	9.07%	7.78%	10.48%	12.44%	-
YoY %	587.74%	-117.91%	-34.73%	16.58%	-25.76%	-15.76%	-	-
Horiz. %	41.56%	-8.52%	47.59%	72.91%	62.54%	84.24%	100.00%	-
ROE	2.99%	1.01%	2.18%	2.51%	1.63%	2.32%	3.50%	-
YoY %	196.04%	-53.67%	-13.15%	53.99%	-29.74%	-33.71%	-	-
Horiz. %	85.43%	28.86%	62.29%	71.71%	46.57%	66.29%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	534.35	370.43	313.73	261.50	208.80	213.14	265.70	12.33%
YoY %	44.25%	18.07%	19.97%	25.24%	-2.04%	-19.78%	-	-
Horiz. %	201.11%	139.42%	118.08%	98.42%	78.58%	80.22%	100.00%	-
EPS	28.92	8.93	18.53	19.56	12.15	16.95	24.23	2.99%
YoY %	223.85%	-51.81%	-5.27%	60.99%	-28.32%	-30.05%	-	-
Horiz. %	119.36%	36.86%	76.48%	80.73%	50.14%	69.95%	100.00%	-
DPS	14.00	14.00	6.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	133.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	233.33%	233.33%	100.00%	-	-	-	-	-
NAPS	9.6688	8.8853	8.4988	7.8002	7.4671	7.2992	6.9235	5.71%
YoY %	8.82%	4.55%	8.96%	4.46%	2.30%	5.43%	-	-
Horiz. %	139.65%	128.34%	122.75%	112.66%	107.85%	105.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 620,192
RPS	534.32	370.29	313.70	261.47	208.78	213.13	265.73	12.33%
YoY %	44.30%	18.04%	19.98%	25.24%	-2.04%	-19.79%	-	-
Horiz. %	201.08%	139.35%	118.05%	98.40%	78.57%	80.21%	100.00%	-
EPS	28.92	8.93	18.53	19.56	12.15	16.95	24.23	2.99%
YoY %	223.85%	-51.81%	-5.27%	60.99%	-28.32%	-30.05%	-	-
Horiz. %	119.36%	36.86%	76.48%	80.73%	50.14%	69.95%	100.00%	-
DPS	14.00	13.99	6.00	0.00	0.00	0.00	0.00	-
YoY %	0.07%	133.17%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	233.33%	233.17%	100.00%	-	-	-	-	-
NAPS	9.6683	8.8819	8.4979	7.7991	7.4663	7.2988	6.9244	5.71%
YoY %	8.85%	4.52%	8.96%	4.46%	2.29%	5.41%	-	-
Horiz. %	139.63%	128.27%	122.72%	112.63%	107.83%	105.41%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	6.67	6.63	7.06	7.71	9.85	6.70	5.17	-
P/RPS	1.25	1.79	2.25	2.95	4.72	3.14	1.95	-7.13%
YoY %	-30.17%	-20.44%	-23.73%	-37.50%	50.32%	61.03%	-	-
Horiz. %	64.10%	91.79%	115.38%	151.28%	242.05%	161.03%	100.00%	-
P/EPS	23.06	74.24	38.10	39.42	81.07	39.53	21.34	1.29%
YoY %	-68.94%	94.86%	-3.35%	-51.38%	105.08%	85.24%	-	-
Horiz. %	108.06%	347.89%	178.54%	184.72%	379.90%	185.24%	100.00%	-
EY	4.34	1.35	2.62	2.54	1.23	2.53	4.69	-1.28%
YoY %	221.48%	-48.47%	3.15%	106.50%	-51.38%	-46.06%	-	-
Horiz. %	92.54%	28.78%	55.86%	54.16%	26.23%	53.94%	100.00%	-
DY	2.10	2.11	0.85	0.00	0.00	0.00	0.00	-
YoY %	-0.47%	148.24%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	247.06%	248.24%	100.00%	-	-	-	-	-
P/NAPS	0.69	0.75	0.83	0.99	1.32	0.92	0.75	-1.37%
YoY %	-8.00%	-9.64%	-16.16%	-25.00%	43.48%	22.67%	-	-
Horiz. %	92.00%	100.00%	110.67%	132.00%	176.00%	122.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	23/08/16	19/08/15	21/08/14	28/08/13	27/08/12	25/08/11	-
Price	6.60	7.10	6.61	7.90	8.30	7.90	4.70	-
P/RPS	1.24	1.92	2.11	3.02	3.98	3.71	1.77	-5.75%
YoY %	-35.42%	-9.00%	-30.13%	-24.12%	7.28%	109.60%	-	-
Horiz. %	70.06%	108.47%	119.21%	170.62%	224.86%	209.60%	100.00%	-
P/EPS	22.82	79.51	35.67	40.39	68.31	46.61	19.40	2.74%
YoY %	-71.30%	122.90%	-11.69%	-40.87%	46.56%	140.26%	-	-
Horiz. %	117.63%	409.85%	183.87%	208.20%	352.11%	240.26%	100.00%	-
EY	4.38	1.26	2.80	2.48	1.46	2.15	5.16	-2.69%
YoY %	247.62%	-55.00%	12.90%	69.86%	-32.09%	-58.33%	-	-
Horiz. %	84.88%	24.42%	54.26%	48.06%	28.29%	41.67%	100.00%	-
DY	2.12	1.97	0.91	0.00	0.00	0.00	0.00	-
YoY %	7.61%	116.48%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	232.97%	216.48%	100.00%	-	-	-	-	-
P/NAPS	0.68	0.80	0.78	1.01	1.11	1.08	0.68	0.00%
YoY %	-15.00%	2.56%	-22.77%	-9.01%	2.78%	58.82%	-	-
Horiz. %	100.00%	117.65%	114.71%	148.53%	163.24%	158.82%	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