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

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	6,007,259	4,699,215	3,627,999	2,853,503	2,825,510	2,925,965	3,226,369	10.90%
YoY %	27.84%	29.53%	27.14%	0.99%	-3.43%	-9.31%	-	-
Horiz. %	186.19%	145.65%	112.45%	88.44%	87.58%	90.69%	100.00%	-
PBT	421,984	352,479	436,848	281,013	375,272	454,659	424,600	-0.10%
YoY %	19.72%	-19.31%	55.45%	-25.12%	-17.46%	7.08%	-	-
Horiz. %	99.38%	83.01%	102.88%	66.18%	88.38%	107.08%	100.00%	-
Tax	-103,335	-76,182	-69,590	-68,022	-75,395	-83,753	-89,221	2.47%
YoY %	-35.64%	-9.47%	-2.31%	9.78%	9.98%	6.13%	-	-
Horiz. %	115.82%	85.39%	78.00%	76.24%	84.50%	93.87%	100.00%	-
NP	318,649	276,297	367,258	212,991	299,877	370,906	335,379	-0.84%
YoY %	15.33%	-24.77%	72.43%	-28.97%	-19.15%	10.59%	-	-
Horiz. %	95.01%	82.38%	109.51%	63.51%	89.41%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,558	284,558	298,795	200,388	202,406	276,936	251,528	1.59%
YoY %	-2.81%	-4.76%	49.11%	-1.00%	-26.91%	10.10%	-	-
Horiz. %	109.95%	113.13%	118.79%	79.67%	80.47%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	21.61%	15.93%	24.21%	20.09%	18.42%	21.01%	-
YoY %	13.33%	35.66%	-34.20%	20.51%	9.07%	-12.33%	-	-
Horiz. %	116.56%	102.86%	75.82%	115.23%	95.62%	87.67%	100.00%	-
Total Cost	5,688,610	4,422,918	3,260,741	2,640,512	2,525,633	2,555,059	2,890,990	11.93%
YoY %	28.62%	35.64%	23.49%	4.55%	-1.15%	-11.62%	-	-
Horiz. %	196.77%	152.99%	112.79%	91.34%	87.36%	88.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,001,996	5,530,310	5,158,967	4,837,998	4,654,217	4,437,264	4,978,320	3.16%
YoY %	8.53%	7.20%	6.63%	3.95%	4.89%	-10.87%	-	-
Horiz. %	120.56%	111.09%	103.63%	97.18%	93.49%	89.13%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	124,046	124,052	86,849	43,434	24,821	18,614	47,656	17.26%
YoY %	-0.00%	42.84%	99.96%	74.99%	33.35%	-60.94%	-	-
Horiz. %	260.29%	260.31%	182.24%	91.14%	52.08%	39.06%	100.00%	-
Div Payout %	44.85%	43.59%	29.07%	21.68%	12.26%	6.72%	18.95%	-
YoY %	2.89%	49.95%	34.09%	76.84%	82.44%	-64.54%	-	-
Horiz. %	236.68%	230.03%	153.40%	114.41%	64.70%	35.46%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	6,001,996	5,530,310	5,158,967	4,837,998	4,654,217	4,437,264	4,978,320	3.16%
YoY %	8.53%	7.20%	6.63%	3.95%	4.89%	-10.87%	-	-
Horiz. %	120.56%	111.09%	103.63%	97.18%	93.49%	89.13%	100.00%	-
NOSH	620,085	620,191	620,344	620,391	620,702	620,292	738,469	-2.86%
YoY %	-0.02%	-0.02%	-0.01%	-0.05%	0.07%	-16.00%	-	-
Horiz. %	83.97%	83.98%	84.00%	84.01%	84.05%	84.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	5.30%	5.88%	10.12%	7.46%	10.61%	12.68%	10.39%	-
YoY %	-9.86%	-41.90%	35.66%	-29.69%	-16.32%	22.04%	-	-
Horiz. %	51.01%	56.59%	97.40%	71.80%	102.12%	122.04%	100.00%	-
ROE	4.61%	5.15%	5.79%	4.14%	4.35%	6.24%	5.05%	-
YoY %	-10.49%	-11.05%	39.86%	-4.83%	-30.29%	23.56%	-	-
Horiz. %	91.29%	101.98%	114.65%	81.98%	86.14%	123.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	968.78	757.70	584.84	459.95	455.21	471.71	436.90	14.17%
YoY %	27.86%	29.56%	27.15%	1.04%	-3.50%	7.97%	-	-
Horiz. %	221.74%	173.43%	133.86%	105.28%	104.19%	107.97%	100.00%	-
EPS	44.60	45.88	48.17	32.30	32.61	44.65	34.06	4.59%
YoY %	-2.79%	-4.75%	49.13%	-0.95%	-26.97%	31.09%	-	-
Horiz. %	130.95%	134.70%	141.43%	94.83%	95.74%	131.09%	100.00%	-
DPS	20.00	20.00	14.00	7.00	4.00	3.00	6.45	20.73%
YoY %	0.00%	42.86%	100.00%	75.00%	33.33%	-53.49%	-	-
Horiz. %	310.08%	310.08%	217.05%	108.53%	62.02%	46.51%	100.00%	-
NAPS	9.6793	8.9171	8.3163	7.7983	7.4983	7.1535	6.7414	6.20%
YoY %	8.55%	7.22%	6.64%	4.00%	4.82%	6.11%	-	-
Horiz. %	143.58%	132.27%	123.36%	115.68%	111.23%	106.11%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 620,391
RPS	968.30	757.46	584.79	459.95	455.44	471.63	520.05	10.90%
YoY %	27.84%	29.53%	27.14%	0.99%	-3.43%	-9.31%	-	-
Horiz. %	186.19%	145.65%	112.45%	88.44%	87.58%	90.69%	100.00%	-
EPS	44.58	45.87	48.16	32.30	32.63	44.64	40.54	1.59%
YoY %	-2.81%	-4.75%	49.10%	-1.01%	-26.90%	10.11%	-	-
Horiz. %	109.97%	113.15%	118.80%	79.67%	80.49%	110.11%	100.00%	-
DPS	19.99	20.00	14.00	7.00	4.00	3.00	7.68	17.26%
YoY %	-0.05%	42.86%	100.00%	75.00%	33.33%	-60.94%	-	-
Horiz. %	260.29%	260.42%	182.29%	91.15%	52.08%	39.06%	100.00%	-
NAPS	9.6745	8.9142	8.3156	7.7983	7.502	7.1523	8.0245	3.16%
YoY %	8.53%	7.20%	6.63%	3.95%	4.89%	-10.87%	-	-
Horiz. %	120.56%	111.09%	103.63%	97.18%	93.49%	89.13%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	6.60	6.91	6.72	7.19	9.73	6.38	5.33	-
P/RPS	0.68	0.91	1.15	1.56	2.14	1.35	1.22	-9.27%
YoY %	-25.27%	-20.87%	-26.28%	-27.10%	58.52%	10.66%	-	-
Horiz. %	55.74%	74.59%	94.26%	127.87%	175.41%	110.66%	100.00%	-
P/EPS	14.80	15.06	13.95	22.26	29.84	14.29	15.65	-0.92%
YoY %	-1.73%	7.96%	-37.33%	-25.40%	108.82%	-8.69%	-	-
Horiz. %	94.57%	96.23%	89.14%	142.24%	190.67%	91.31%	100.00%	-
EY	6.76	6.64	7.17	4.49	3.35	7.00	6.39	0.94%
YoY %	1.81%	-7.39%	59.69%	34.03%	-52.14%	9.55%	-	-
Horiz. %	105.79%	103.91%	112.21%	70.27%	52.43%	109.55%	100.00%	-
DY	3.03	2.89	2.08	0.97	0.41	0.47	1.21	16.51%
YoY %	4.84%	38.94%	114.43%	136.59%	-12.77%	-61.16%	-	-
Horiz. %	250.41%	238.84%	171.90%	80.17%	33.88%	38.84%	100.00%	-
P/NAPS	0.68	0.77	0.81	0.92	1.30	0.89	0.79	-2.46%
YoY %	-11.69%	-4.94%	-11.96%	-29.23%	46.07%	12.66%	-	-
Horiz. %	86.08%	97.47%	102.53%	116.46%	164.56%	112.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	26/05/16	26/05/15	29/05/14	29/05/13	24/05/12	31/05/11	-
Price	6.63	6.89	7.66	7.75	10.32	6.17	5.19	-
P/RPS	0.68	0.91	1.31	1.68	2.27	1.31	1.19	-8.89%
YoY %	-25.27%	-30.53%	-22.02%	-25.99%	73.28%	10.08%	-	-
Horiz. %	57.14%	76.47%	110.08%	141.18%	190.76%	110.08%	100.00%	-
P/EPS	14.87	15.02	15.90	23.99	31.65	13.82	15.24	-0.40%
YoY %	-1.00%	-5.53%	-33.72%	-24.20%	129.02%	-9.32%	-	-
Horiz. %	97.57%	98.56%	104.33%	157.41%	207.68%	90.68%	100.00%	-
EY	6.73	6.66	6.29	4.17	3.16	7.24	6.56	0.42%
YoY %	1.05%	5.88%	50.84%	31.96%	-56.35%	10.37%	-	-
Horiz. %	102.59%	101.52%	95.88%	63.57%	48.17%	110.37%	100.00%	-
DY	3.02	2.90	1.83	0.90	0.39	0.49	1.24	15.97%
YoY %	4.14%	58.47%	103.33%	130.77%	-20.41%	-60.48%	-	-
Horiz. %	243.55%	233.87%	147.58%	72.58%	31.45%	39.52%	100.00%	-
P/NAPS	0.68	0.77	0.92	0.99	1.38	0.86	0.77	-2.04%
YoY %	-11.69%	-16.30%	-7.07%	-28.26%	60.47%	11.69%	-	-
Horiz. %	88.31%	100.00%	119.48%	128.57%	179.22%	111.69%	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 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

2024-07-05 10:45:00

EMA 5

5 Mins

SELL

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

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

73,242,000

HSI-CV4

0.075

-0.015

72,252,900

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

64,686,600

HSI-CXN

0.185

-0.025

64,611,200

HSI-HWW

0.235

+0.02

64,033,000

SNS

0.93

+0.045

59,377,700

More active Stocks

NESTLE

124.50

+2.50

3,100

KOBAY

2.46

+0.28

8,164,400

KLK

20.30

+0.22

191,700

IJM-C76

0.725

+0.165

95,000

NPC

1.80

+0.15

200

YBS

0.925

+0.14

26,246,200

MERCURY

1.03

+0.135

110,600

SIMEPROP-C18

0.765

+0.135

10,000

KSENG

6.30

+0.13

131,500

CRESNDO

3.75

+0.12

979,700

More gainer Stocks

TOYOVEN

0.865

-0.195

9,809,500

MRDIY-C28

0.085

-0.165

113,000

SALUTE

0.53

-0.15

16,486,600

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

18.66

-0.10

62,300

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

SYNERGY

1.49

-0.09

2,200,700

KUAISHO-C16

0.01

-0.085

20,000

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