[ORIENT] YoY TTM Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	2,853,503	2,825,510	2,925,965	3,226,369	3,350,502	4,747,490	4,779,185	-8.23%
YoY %	0.99%	-3.43%	-9.31%	-3.70%	-29.43%	-0.66%	-	-
Horiz. %	59.71%	59.12%	61.22%	67.51%	70.11%	99.34%	100.00%	-
PBT	281,013	375,272	454,659	424,600	408,420	438,688	554,104	-10.69%
YoY %	-25.12%	-17.46%	7.08%	3.96%	-6.90%	-20.83%	-	-
Horiz. %	50.71%	67.73%	82.05%	76.63%	73.71%	79.17%	100.00%	-
Tax	-68,022	-75,395	-83,753	-89,221	-83,913	-106,611	-132,000	-10.45%
YoY %	9.78%	9.98%	6.13%	-6.33%	21.29%	19.23%	-	-
Horiz. %	51.53%	57.12%	63.45%	67.59%	63.57%	80.77%	100.00%	-
NP	212,991	299,877	370,906	335,379	324,507	332,077	422,104	-10.76%
YoY %	-28.97%	-19.15%	10.59%	3.35%	-2.28%	-21.33%	-	-
Horiz. %	50.46%	71.04%	87.87%	79.45%	76.88%	78.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,388	202,406	276,936	251,528	157,481	290,949	342,769	-8.55%
YoY %	-1.00%	-26.91%	10.10%	59.72%	-45.87%	-15.12%	-	-
Horiz. %	58.46%	59.05%	80.79%	73.38%	45.94%	84.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	20.09%	18.42%	21.01%	20.55%	24.30%	23.82%	-
YoY %	20.51%	9.07%	-12.33%	2.24%	-15.43%	2.02%	-	-
Horiz. %	101.64%	84.34%	77.33%	88.20%	86.27%	102.02%	100.00%	-
Total Cost	2,640,512	2,525,633	2,555,059	2,890,990	3,025,995	4,415,413	4,357,081	-8.00%
YoY %	4.55%	-1.15%	-11.62%	-4.46%	-31.47%	1.34%	-	-
Horiz. %	60.60%	57.97%	58.64%	66.35%	69.45%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,837,998	4,654,217	4,437,264	4,978,320	3,618,983	3,638,590	3,410,086	5.99%
YoY %	3.95%	4.89%	-10.87%	37.56%	-0.54%	6.70%	-	-
Horiz. %	141.87%	136.48%	130.12%	145.99%	106.13%	106.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	43,434	24,821	18,614	47,656	51,689	83,392	118,929	-15.44%
YoY %	74.99%	33.35%	-60.94%	-7.80%	-38.02%	-29.88%	-	-
Horiz. %	36.52%	20.87%	15.65%	40.07%	43.46%	70.12%	100.00%	-
Div Payout %	21.68%	12.26%	6.72%	18.95%	32.82%	28.66%	34.70%	-
YoY %	76.84%	82.44%	-64.54%	-42.26%	14.52%	-17.41%	-	-
Horiz. %	62.48%	35.33%	19.37%	54.61%	94.58%	82.59%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	4,837,998	4,654,217	4,437,264	4,978,320	3,618,983	3,638,590	3,410,086	5.99%
YoY %	3.95%	4.89%	-10.87%	37.56%	-0.54%	6.70%	-	-
Horiz. %	141.87%	136.48%	130.12%	145.99%	106.13%	106.70%	100.00%	-
NOSH	620,391	620,702	620,292	738,469	516,997	517,021	517,095	3.08%
YoY %	-0.05%	0.07%	-16.00%	42.84%	-0.00%	-0.01%	-	-
Horiz. %	119.98%	120.04%	119.96%	142.81%	99.98%	99.99%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	7.46%	10.61%	12.68%	10.39%	9.69%	6.99%	8.83%	-
YoY %	-29.69%	-16.32%	22.04%	7.22%	38.63%	-20.84%	-	-
Horiz. %	84.48%	120.16%	143.60%	117.67%	109.74%	79.16%	100.00%	-
ROE	4.14%	4.35%	6.24%	5.05%	4.35%	8.00%	10.05%	-
YoY %	-4.83%	-30.29%	23.56%	16.09%	-45.63%	-20.40%	-	-
Horiz. %	41.19%	43.28%	62.09%	50.25%	43.28%	79.60%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	459.95	455.21	471.71	436.90	648.07	918.24	924.24	-10.97%
YoY %	1.04%	-3.50%	7.97%	-32.58%	-29.42%	-0.65%	-	-
Horiz. %	49.77%	49.25%	51.04%	47.27%	70.12%	99.35%	100.00%	-
EPS	32.30	32.61	44.65	34.06	30.46	56.27	66.29	-11.28%
YoY %	-0.95%	-26.97%	31.09%	11.82%	-45.87%	-15.12%	-	-
Horiz. %	48.73%	49.19%	67.36%	51.38%	45.95%	84.88%	100.00%	-
DPS	7.00	4.00	3.00	6.45	10.00	16.13	23.00	-17.97%
YoY %	75.00%	33.33%	-53.49%	-35.50%	-38.00%	-29.87%	-	-
Horiz. %	30.43%	17.39%	13.04%	28.04%	43.48%	70.13%	100.00%	-
NAPS	7.7983	7.4983	7.1535	6.7414	7.00	7.0376	6.5947	2.83%
YoY %	4.00%	4.82%	6.11%	-3.69%	-0.53%	6.72%	-	-
Horiz. %	118.25%	113.70%	108.47%	102.22%	106.15%	106.72%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 738,469
RPS	459.95	455.44	471.63	520.05	540.06	765.24	770.35	-8.23%
YoY %	0.99%	-3.43%	-9.31%	-3.71%	-29.43%	-0.66%	-	-
Horiz. %	59.71%	59.12%	61.22%	67.51%	70.11%	99.34%	100.00%	-
EPS	32.30	32.63	44.64	40.54	25.38	46.90	55.25	-8.55%
YoY %	-1.01%	-26.90%	10.11%	59.73%	-45.88%	-15.11%	-	-
Horiz. %	58.46%	59.06%	80.80%	73.38%	45.94%	84.89%	100.00%	-
DPS	7.00	4.00	3.00	7.68	8.33	13.44	19.17	-15.45%
YoY %	75.00%	33.33%	-60.94%	-7.80%	-38.02%	-29.89%	-	-
Horiz. %	36.52%	20.87%	15.65%	40.06%	43.45%	70.11%	100.00%	-
NAPS	7.7983	7.502	7.1523	8.0245	5.8334	5.865	5.4967	5.99%
YoY %	3.95%	4.89%	-10.87%	37.56%	-0.54%	6.70%	-	-
Horiz. %	141.87%	136.48%	130.12%	145.99%	106.13%	106.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	7.19	9.73	6.38	5.33	6.14	4.34	5.70	-
P/RPS	1.56	2.14	1.35	1.22	0.95	0.47	0.62	16.61%
YoY %	-27.10%	58.52%	10.66%	28.42%	102.13%	-24.19%	-	-
Horiz. %	251.61%	345.16%	217.74%	196.77%	153.23%	75.81%	100.00%	-
P/EPS	22.26	29.84	14.29	15.65	20.16	7.71	8.60	17.16%
YoY %	-25.40%	108.82%	-8.69%	-22.37%	161.48%	-10.35%	-	-
Horiz. %	258.84%	346.98%	166.16%	181.98%	234.42%	89.65%	100.00%	-
EY	4.49	3.35	7.00	6.39	4.96	12.97	11.63	-14.66%
YoY %	34.03%	-52.14%	9.55%	28.83%	-61.76%	11.52%	-	-
Horiz. %	38.61%	28.80%	60.19%	54.94%	42.65%	111.52%	100.00%	-
DY	0.97	0.41	0.47	1.21	1.63	3.72	4.04	-21.15%
YoY %	136.59%	-12.77%	-61.16%	-25.77%	-56.18%	-7.92%	-	-
Horiz. %	24.01%	10.15%	11.63%	29.95%	40.35%	92.08%	100.00%	-
P/NAPS	0.92	1.30	0.89	0.79	0.88	0.62	0.86	1.12%
YoY %	-29.23%	46.07%	12.66%	-10.23%	41.94%	-27.91%	-	-
Horiz. %	106.98%	151.16%	103.49%	91.86%	102.33%	72.09%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	29/05/13	24/05/12	31/05/11	27/05/10	28/05/09	28/05/08	-
Price	7.75	10.32	6.17	5.19	5.83	4.94	5.90	-
P/RPS	1.68	2.27	1.31	1.19	0.90	0.54	0.64	17.44%
YoY %	-25.99%	73.28%	10.08%	32.22%	66.67%	-15.62%	-	-
Horiz. %	262.50%	354.69%	204.69%	185.94%	140.62%	84.38%	100.00%	-
P/EPS	23.99	31.65	13.82	15.24	19.14	8.78	8.90	17.96%
YoY %	-24.20%	129.02%	-9.32%	-20.38%	118.00%	-1.35%	-	-
Horiz. %	269.55%	355.62%	155.28%	171.24%	215.06%	98.65%	100.00%	-
EY	4.17	3.16	7.24	6.56	5.22	11.39	11.24	-15.22%
YoY %	31.96%	-56.35%	10.37%	25.67%	-54.17%	1.33%	-	-
Horiz. %	37.10%	28.11%	64.41%	58.36%	46.44%	101.33%	100.00%	-
DY	0.90	0.39	0.49	1.24	1.72	3.27	3.90	-21.67%
YoY %	130.77%	-20.41%	-60.48%	-27.91%	-47.40%	-16.15%	-	-
Horiz. %	23.08%	10.00%	12.56%	31.79%	44.10%	83.85%	100.00%	-
P/NAPS	0.99	1.38	0.86	0.77	0.83	0.70	0.89	1.78%
YoY %	-28.26%	60.47%	11.69%	-7.23%	18.57%	-21.35%	-	-
Horiz. %	111.24%	155.06%	96.63%	86.52%	93.26%	78.65%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

989

HLIND

HONG LEONG INDUSTRIES BHD

945

GENTING

GENTING BHD

313

ARMADA

BUMI ARMADA BERHAD

277

JCY

JCY INTERNATIONAL BERHAD

269

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

SALCON

SALCON BHD

257

SAPNRG

SAPURA ENERGY BERHAD

212

TSH

TSH RESOURCES BHD

191

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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