[ORIENT] YoY TTM Result on 31-Mar-2015 [#1]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	6,130,787	6,007,259	4,699,215	3,627,999	2,853,503	2,825,510	2,925,965	13.11%
YoY %	2.06%	27.84%	29.53%	27.14%	0.99%	-3.43%	-	-
Horiz. %	209.53%	205.31%	160.60%	123.99%	97.52%	96.57%	100.00%	-
PBT	480,177	421,984	352,479	436,848	281,013	375,272	454,659	0.91%
YoY %	13.79%	19.72%	-19.31%	55.45%	-25.12%	-17.46%	-	-
Horiz. %	105.61%	92.81%	77.53%	96.08%	61.81%	82.54%	100.00%	-
Tax	-107,249	-103,335	-76,182	-69,590	-68,022	-75,395	-83,753	4.20%
YoY %	-3.79%	-35.64%	-9.47%	-2.31%	9.78%	9.98%	-	-
Horiz. %	128.05%	123.38%	90.96%	83.09%	81.22%	90.02%	100.00%	-
NP	372,928	318,649	276,297	367,258	212,991	299,877	370,906	0.09%
YoY %	17.03%	15.33%	-24.77%	72.43%	-28.97%	-19.15%	-	-
Horiz. %	100.55%	85.91%	74.49%	99.02%	57.42%	80.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	388,563	276,558	284,558	298,795	200,388	202,406	276,936	5.80%
YoY %	40.50%	-2.81%	-4.76%	49.11%	-1.00%	-26.91%	-	-
Horiz. %	140.31%	99.86%	102.75%	107.89%	72.36%	73.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	24.49%	21.61%	15.93%	24.21%	20.09%	18.42%	-
YoY %	-8.78%	13.33%	35.66%	-34.20%	20.51%	9.07%	-	-
Horiz. %	121.28%	132.95%	117.32%	86.48%	131.43%	109.07%	100.00%	-
Total Cost	5,757,859	5,688,610	4,422,918	3,260,741	2,640,512	2,525,633	2,555,059	14.49%
YoY %	1.22%	28.62%	35.64%	23.49%	4.55%	-1.15%	-	-
Horiz. %	225.35%	222.64%	173.10%	127.62%	103.34%	98.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,311,873	6,001,996	5,530,310	5,158,967	4,837,998	4,654,217	4,437,264	6.04%
YoY %	5.16%	8.53%	7.20%	6.63%	3.95%	4.89%	-	-
Horiz. %	142.25%	135.26%	124.63%	116.26%	109.03%	104.89%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	248,153	124,046	124,052	86,849	43,434	24,821	18,614	53.95%
YoY %	100.05%	-0.00%	42.84%	99.96%	74.99%	33.35%	-	-
Horiz. %	1,333.15%	666.41%	666.44%	466.58%	233.34%	133.35%	100.00%	-
Div Payout %	63.86%	44.85%	43.59%	29.07%	21.68%	12.26%	6.72%	-
YoY %	42.39%	2.89%	49.95%	34.09%	76.84%	82.44%	-	-
Horiz. %	950.30%	667.41%	648.66%	432.59%	322.62%	182.44%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	6,311,873	6,001,996	5,530,310	5,158,967	4,837,998	4,654,217	4,437,264	6.04%
YoY %	5.16%	8.53%	7.20%	6.63%	3.95%	4.89%	-	-
Horiz. %	142.25%	135.26%	124.63%	116.26%	109.03%	104.89%	100.00%	-
NOSH	620,393	620,085	620,191	620,344	620,391	620,702	620,292	0.00%
YoY %	0.05%	-0.02%	-0.02%	-0.01%	-0.05%	0.07%	-	-
Horiz. %	100.02%	99.97%	99.98%	100.01%	100.02%	100.07%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	6.08%	5.30%	5.88%	10.12%	7.46%	10.61%	12.68%	-
YoY %	14.72%	-9.86%	-41.90%	35.66%	-29.69%	-16.32%	-	-
Horiz. %	47.95%	41.80%	46.37%	79.81%	58.83%	83.68%	100.00%	-
ROE	6.16%	4.61%	5.15%	5.79%	4.14%	4.35%	6.24%	-
YoY %	33.62%	-10.49%	-11.05%	39.86%	-4.83%	-30.29%	-	-
Horiz. %	98.72%	73.88%	82.53%	92.79%	66.35%	69.71%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	988.26	968.78	757.70	584.84	459.95	455.21	471.71	13.11%
YoY %	2.01%	27.86%	29.56%	27.15%	1.04%	-3.50%	-	-
Horiz. %	209.51%	205.38%	160.63%	123.98%	97.51%	96.50%	100.00%	-
EPS	62.63	44.60	45.88	48.17	32.30	32.61	44.65	5.79%
YoY %	40.43%	-2.79%	-4.75%	49.13%	-0.95%	-26.97%	-	-
Horiz. %	140.27%	99.89%	102.75%	107.88%	72.34%	73.03%	100.00%	-
DPS	40.00	20.00	20.00	14.00	7.00	4.00	3.00	53.95%
YoY %	100.00%	0.00%	42.86%	100.00%	75.00%	33.33%	-	-
Horiz. %	1,333.33%	666.67%	666.67%	466.67%	233.33%	133.33%	100.00%	-
NAPS	10.1745	9.6793	8.9171	8.3163	7.7983	7.4983	7.1535	6.04%
YoY %	5.12%	8.55%	7.22%	6.64%	4.00%	4.82%	-	-
Horiz. %	142.23%	135.31%	124.65%	116.25%	109.01%	104.82%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 620,344
RPS	988.21	968.30	757.46	584.79	459.95	455.44	471.63	13.11%
YoY %	2.06%	27.84%	29.53%	27.14%	0.99%	-3.43%	-	-
Horiz. %	209.53%	205.31%	160.60%	123.99%	97.52%	96.57%	100.00%	-
EPS	62.63	44.58	45.87	48.16	32.30	32.63	44.64	5.80%
YoY %	40.49%	-2.81%	-4.75%	49.10%	-1.01%	-26.90%	-	-
Horiz. %	140.30%	99.87%	102.76%	107.89%	72.36%	73.10%	100.00%	-
DPS	40.00	19.99	20.00	14.00	7.00	4.00	3.00	53.95%
YoY %	100.10%	-0.05%	42.86%	100.00%	75.00%	33.33%	-	-
Horiz. %	1,333.33%	666.33%	666.67%	466.67%	233.33%	133.33%	100.00%	-
NAPS	10.174	9.6745	8.9142	8.3156	7.7983	7.502	7.1523	6.04%
YoY %	5.16%	8.53%	7.20%	6.63%	3.95%	4.89%	-	-
Horiz. %	142.25%	135.26%	124.63%	116.26%	109.03%	104.89%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	6.23	6.60	6.91	6.72	7.19	9.73	6.38	-
P/RPS	0.63	0.68	0.91	1.15	1.56	2.14	1.35	-11.92%
YoY %	-7.35%	-25.27%	-20.87%	-26.28%	-27.10%	58.52%	-	-
Horiz. %	46.67%	50.37%	67.41%	85.19%	115.56%	158.52%	100.00%	-
P/EPS	9.95	14.80	15.06	13.95	22.26	29.84	14.29	-5.85%
YoY %	-32.77%	-1.73%	7.96%	-37.33%	-25.40%	108.82%	-	-
Horiz. %	69.63%	103.57%	105.39%	97.62%	155.77%	208.82%	100.00%	-
EY	10.05	6.76	6.64	7.17	4.49	3.35	7.00	6.21%
YoY %	48.67%	1.81%	-7.39%	59.69%	34.03%	-52.14%	-	-
Horiz. %	143.57%	96.57%	94.86%	102.43%	64.14%	47.86%	100.00%	-
DY	6.42	3.03	2.89	2.08	0.97	0.41	0.47	54.57%
YoY %	111.88%	4.84%	38.94%	114.43%	136.59%	-12.77%	-	-
Horiz. %	1,365.96%	644.68%	614.89%	442.55%	206.38%	87.23%	100.00%	-
P/NAPS	0.61	0.68	0.77	0.81	0.92	1.30	0.89	-6.09%
YoY %	-10.29%	-11.69%	-4.94%	-11.96%	-29.23%	46.07%	-	-
Horiz. %	68.54%	76.40%	86.52%	91.01%	103.37%	146.07%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	24/05/17	26/05/16	26/05/15	29/05/14	29/05/13	24/05/12	-
Price	6.45	6.63	6.89	7.66	7.75	10.32	6.17	-
P/RPS	0.65	0.68	0.91	1.31	1.68	2.27	1.31	-11.01%
YoY %	-4.41%	-25.27%	-30.53%	-22.02%	-25.99%	73.28%	-	-
Horiz. %	49.62%	51.91%	69.47%	100.00%	128.24%	173.28%	100.00%	-
P/EPS	10.30	14.87	15.02	15.90	23.99	31.65	13.82	-4.77%
YoY %	-30.73%	-1.00%	-5.53%	-33.72%	-24.20%	129.02%	-	-
Horiz. %	74.53%	107.60%	108.68%	115.05%	173.59%	229.02%	100.00%	-
EY	9.71	6.73	6.66	6.29	4.17	3.16	7.24	5.01%
YoY %	44.28%	1.05%	5.88%	50.84%	31.96%	-56.35%	-	-
Horiz. %	134.12%	92.96%	91.99%	86.88%	57.60%	43.65%	100.00%	-
DY	6.20	3.02	2.90	1.83	0.90	0.39	0.49	52.62%
YoY %	105.30%	4.14%	58.47%	103.33%	130.77%	-20.41%	-	-
Horiz. %	1,265.31%	616.33%	591.84%	373.47%	183.67%	79.59%	100.00%	-
P/NAPS	0.63	0.68	0.77	0.92	0.99	1.38	0.86	-5.05%
YoY %	-7.35%	-11.69%	-16.30%	-7.07%	-28.26%	60.47%	-	-
Horiz. %	73.26%	79.07%	89.53%	106.98%	115.12%	160.47%	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

0.105

-0.015

134,333,800

HSI-CXN

0.185

-0.025

89,782,700

HSI-HWW

0.235

+0.02

75,511,800

NOVAMSC

0.255

+0.025

75,150,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.075

-0.015

72,257,900

AHB-WC

0.075

0.00

71,135,800

HSI-HWE

0.13

+0.015

66,973,400

SNS

0.93

+0.045

61,844,200

More active Stocks

NESTLE

123.10

+1.10

4,100

KOBAY

2.45

+0.27

8,343,900

KLK

20.30

+0.22

232,100

KSENG

6.36

+0.19

178,600

IJM-C76

0.725

+0.165

96,000

SAM

6.46

+0.16

61,300

NPC

1.80

+0.15

200

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.91

+0.125

27,884,400

AIRPORT

10.12

+0.12

484,000

More gainer Stocks

MPI

39.48

-0.22

89,900

TOYOVEN

0.89

-0.17

10,414,000

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.54

-0.14

18,465,300

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

18.66

-0.10

65,300

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

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