[ORIENT] QoQ TTM Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	2,747,598	2,780,085	2,825,510	2,807,049	2,758,418	2,782,622	2,925,965	-4.10%
YoY %	-1.17%	-1.61%	0.66%	1.76%	-0.87%	-4.90%	-	-
Horiz. %	93.90%	95.01%	96.57%	95.94%	94.27%	95.10%	100.00%	-
PBT	283,997	338,203	375,272	375,745	404,940	380,340	454,659	-26.90%
YoY %	-16.03%	-9.88%	-0.13%	-7.21%	6.47%	-16.35%	-	-
Horiz. %	62.46%	74.39%	82.54%	82.64%	89.06%	83.65%	100.00%	-
Tax	-65,286	-73,422	-75,395	-73,191	-76,097	-77,650	-83,753	-15.28%
YoY %	11.08%	2.62%	-3.01%	3.82%	2.00%	7.29%	-	-
Horiz. %	77.95%	87.66%	90.02%	87.39%	90.86%	92.71%	100.00%	-
NP	218,711	264,781	299,877	302,554	328,843	302,690	370,906	-29.65%
YoY %	-17.40%	-11.70%	-0.88%	-7.99%	8.64%	-18.39%	-	-
Horiz. %	58.97%	71.39%	80.85%	81.57%	88.66%	81.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,994	170,852	202,406	200,633	250,321	224,966	276,936	-32.35%
YoY %	-9.87%	-15.59%	0.88%	-19.85%	11.27%	-18.77%	-	-
Horiz. %	55.61%	61.69%	73.09%	72.45%	90.39%	81.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	21.71%	20.09%	19.48%	18.79%	20.42%	18.42%	-
YoY %	5.90%	8.06%	3.13%	3.67%	-7.98%	10.86%	-	-
Horiz. %	124.81%	117.86%	109.07%	105.75%	102.01%	110.86%	100.00%	-
Total Cost	2,528,887	2,515,304	2,525,633	2,504,495	2,429,575	2,479,932	2,555,059	-0.68%
YoY %	0.54%	-0.41%	0.84%	3.08%	-2.03%	-2.94%	-	-
Horiz. %	98.98%	98.44%	98.85%	98.02%	95.09%	97.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,702,080	4,638,598	4,654,217	4,343,774	4,525,214	4,528,628	4,437,264	3.93%
YoY %	1.37%	-0.34%	7.15%	-4.01%	-0.08%	2.06%	-	-
Horiz. %	105.97%	104.54%	104.89%	97.89%	101.98%	102.06%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	24,821	24,821	24,821	24,821	18,614	18,614	18,614	21.12%
YoY %	0.00%	0.00%	0.00%	33.35%	0.00%	0.00%	-	-
Horiz. %	133.35%	133.35%	133.35%	133.35%	100.00%	100.00%	100.00%	-
Div Payout %	16.12%	14.53%	12.26%	12.37%	7.44%	8.27%	6.72%	-
YoY %	10.94%	18.52%	-0.89%	66.26%	-10.04%	23.07%	-	-
Horiz. %	239.88%	216.22%	182.44%	184.08%	110.71%	123.07%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	4,702,080	4,638,598	4,654,217	4,343,774	4,525,214	4,528,628	4,437,264	3.93%
YoY %	1.37%	-0.34%	7.15%	-4.01%	-0.08%	2.06%	-	-
Horiz. %	105.97%	104.54%	104.89%	97.89%	101.98%	102.06%	100.00%	-
NOSH	620,081	621,204	620,702	620,539	620,691	620,428	620,292	-0.02%
YoY %	-0.18%	0.08%	0.03%	-0.02%	0.04%	0.02%	-	-
Horiz. %	99.97%	100.15%	100.07%	100.04%	100.06%	100.02%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	7.96%	9.52%	10.61%	10.78%	11.92%	10.88%	12.68%	-
YoY %	-16.39%	-10.27%	-1.58%	-9.56%	9.56%	-14.20%	-	-
Horiz. %	62.78%	75.08%	83.68%	85.02%	94.01%	85.80%	100.00%	-
ROE	3.28%	3.68%	4.35%	4.62%	5.53%	4.97%	6.24%	-
YoY %	-10.87%	-15.40%	-5.84%	-16.46%	11.27%	-20.35%	-	-
Horiz. %	52.56%	58.97%	69.71%	74.04%	88.62%	79.65%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	443.10	447.53	455.21	452.36	444.41	448.50	471.71	-4.08%
YoY %	-0.99%	-1.69%	0.63%	1.79%	-0.91%	-4.92%	-	-
Horiz. %	93.93%	94.87%	96.50%	95.90%	94.21%	95.08%	100.00%	-
EPS	24.83	27.50	32.61	32.33	40.33	36.26	44.65	-32.35%
YoY %	-9.71%	-15.67%	0.87%	-19.84%	11.22%	-18.79%	-	-
Horiz. %	55.61%	61.59%	73.03%	72.41%	90.32%	81.21%	100.00%	-
DPS	4.00	4.00	4.00	4.00	3.00	3.00	3.00	21.12%
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	7.583	7.4671	7.4983	7.00	7.2906	7.2992	7.1535	3.95%
YoY %	1.55%	-0.42%	7.12%	-3.99%	-0.12%	2.04%	-	-
Horiz. %	106.00%	104.38%	104.82%	97.85%	101.92%	102.04%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 620,539
RPS	442.88	448.12	455.44	452.46	444.62	448.53	471.63	-4.10%
YoY %	-1.17%	-1.61%	0.66%	1.76%	-0.87%	-4.90%	-	-
Horiz. %	93.90%	95.02%	96.57%	95.94%	94.27%	95.10%	100.00%	-
EPS	24.82	27.54	32.63	32.34	40.35	36.26	44.64	-32.35%
YoY %	-9.88%	-15.60%	0.90%	-19.85%	11.28%	-18.77%	-	-
Horiz. %	55.60%	61.69%	73.10%	72.45%	90.39%	81.23%	100.00%	-
DPS	4.00	4.00	4.00	4.00	3.00	3.00	3.00	21.12%
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	7.5792	7.4769	7.502	7.0017	7.2941	7.2996	7.1523	3.93%
YoY %	1.37%	-0.33%	7.15%	-4.01%	-0.08%	2.06%	-	-
Horiz. %	105.97%	104.54%	104.89%	97.89%	101.98%	102.06%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	8.84	9.85	9.73	8.70	7.70	6.70	6.38	-
P/RPS	2.00	2.20	2.14	1.92	1.73	1.49	1.35	29.92%
YoY %	-9.09%	2.80%	11.46%	10.98%	16.11%	10.37%	-	-
Horiz. %	148.15%	162.96%	158.52%	142.22%	128.15%	110.37%	100.00%	-
P/EPS	35.60	35.81	29.84	26.91	19.09	18.48	14.29	83.66%
YoY %	-0.59%	20.01%	10.89%	40.96%	3.30%	29.32%	-	-
Horiz. %	249.13%	250.59%	208.82%	188.31%	133.59%	129.32%	100.00%	-
EY	2.81	2.79	3.35	3.72	5.24	5.41	7.00	-45.55%
YoY %	0.72%	-16.72%	-9.95%	-29.01%	-3.14%	-22.71%	-	-
Horiz. %	40.14%	39.86%	47.86%	53.14%	74.86%	77.29%	100.00%	-
DY	0.45	0.41	0.41	0.46	0.39	0.45	0.47	-2.85%
YoY %	9.76%	0.00%	-10.87%	17.95%	-13.33%	-4.26%	-	-
Horiz. %	95.74%	87.23%	87.23%	97.87%	82.98%	95.74%	100.00%	-
P/NAPS	1.17	1.32	1.30	1.24	1.06	0.92	0.89	19.98%
YoY %	-11.36%	1.54%	4.84%	16.98%	15.22%	3.37%	-	-
Horiz. %	131.46%	148.31%	146.07%	139.33%	119.10%	103.37%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	28/08/13	29/05/13	28/02/13	22/11/12	27/08/12	24/05/12	-
Price	8.61	8.30	10.32	8.48	7.93	7.90	6.17	-
P/RPS	1.94	1.85	2.27	1.87	1.78	1.76	1.31	29.89%
YoY %	4.86%	-18.50%	21.39%	5.06%	1.14%	34.35%	-	-
Horiz. %	148.09%	141.22%	173.28%	142.75%	135.88%	134.35%	100.00%	-
P/EPS	34.67	30.18	31.65	26.23	19.66	21.79	13.82	84.52%
YoY %	14.88%	-4.64%	20.66%	33.42%	-9.78%	57.67%	-	-
Horiz. %	250.87%	218.38%	229.02%	189.80%	142.26%	157.67%	100.00%	-
EY	2.88	3.31	3.16	3.81	5.09	4.59	7.24	-45.88%
YoY %	-12.99%	4.75%	-17.06%	-25.15%	10.89%	-36.60%	-	-
Horiz. %	39.78%	45.72%	43.65%	52.62%	70.30%	63.40%	100.00%	-
DY	0.46	0.48	0.39	0.47	0.38	0.38	0.49	-4.12%
YoY %	-4.17%	23.08%	-17.02%	23.68%	0.00%	-22.45%	-	-
Horiz. %	93.88%	97.96%	79.59%	95.92%	77.55%	77.55%	100.00%	-
P/NAPS	1.14	1.11	1.38	1.21	1.09	1.08	0.86	20.65%
YoY %	2.70%	-19.57%	14.05%	11.01%	0.93%	25.58%	-	-
Horiz. %	132.56%	129.07%	160.47%	140.70%	126.74%	125.58%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:10:00

EMA 5

10 Mins

SELL

2024-06-26 16:05:00

EMA 5

5 Mins

SELL

2024-06-26 15:40:00

EMA 5

5 Mins

BUY

2024-06-26 15:10:00

EMA 5

5 Mins

SELL

2024-06-26 14:50:00

TURTLE SYSTEM 20

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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