[ORIENT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	2,750,801	3,218,241	3,180,534	3,452,496	5,406,757	4,335,220	4,012,352	-6.09%
YoY %	-14.52%	1.19%	-7.88%	-36.14%	24.72%	8.05%	-	-
Horiz. %	68.56%	80.21%	79.27%	86.05%	134.75%	108.05%	100.00%	-
PBT	346,620	421,440	274,992	454,658	668,950	514,789	442,868	-3.99%
YoY %	-17.75%	53.26%	-39.52%	-32.03%	29.95%	16.24%	-	-
Horiz. %	78.27%	95.16%	62.09%	102.66%	151.05%	116.24%	100.00%	-
Tax	-70,904	-91,852	-59,401	-121,444	-149,490	-122,210	-81,808	-2.35%
YoY %	22.81%	-54.63%	51.09%	18.76%	-22.32%	-49.39%	-	-
Horiz. %	86.67%	112.28%	72.61%	148.45%	182.73%	149.39%	100.00%	-
NP	275,716	329,588	215,590	333,214	519,460	392,578	361,060	-4.39%
YoY %	-16.35%	52.88%	-35.30%	-35.85%	32.32%	8.73%	-	-
Horiz. %	76.36%	91.28%	59.71%	92.29%	143.87%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	213,194	239,641	166,462	261,366	432,800	328,065	361,060	-8.39%
YoY %	-11.04%	43.96%	-36.31%	-39.61%	31.93%	-9.14%	-	-
Horiz. %	59.05%	66.37%	46.10%	72.39%	119.87%	90.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.46%	21.79%	21.60%	26.71%	22.35%	23.74%	18.47%	-
YoY %	-6.10%	0.88%	-19.13%	19.51%	-5.86%	28.53%	-	-
Horiz. %	110.77%	117.98%	116.95%	144.61%	121.01%	128.53%	100.00%	-
Total Cost	2,475,085	2,888,653	2,964,944	3,119,281	4,887,297	3,942,641	3,651,292	-6.26%
YoY %	-14.32%	-2.57%	-4.95%	-36.18%	23.96%	7.98%	-	-
Horiz. %	67.79%	79.11%	81.20%	85.43%	133.85%	107.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,523,623	4,333,396	3,907,487	3,861,775	3,683,400	3,278,723	3,463,350	4.54%
YoY %	4.39%	10.90%	1.18%	4.84%	12.34%	-5.33%	-	-
Horiz. %	130.61%	125.12%	112.82%	111.50%	106.35%	94.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	24,820	34,462	68,928	68,935	77,848	-
YoY %	-	-	-27.98%	-50.00%	-0.01%	-11.45%	-	-
Horiz. %	-	-	31.88%	44.27%	88.54%	88.55%	100.00%	-
Div Payout %	-	-	14.91%	13.19%	15.93%	21.01%	21.56%	-
YoY %	-	-	13.04%	-17.20%	-24.18%	-2.55%	-	-
Horiz. %	-	-	69.16%	61.18%	73.89%	97.45%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	4,523,623	4,333,396	3,907,487	3,861,775	3,683,400	3,278,723	3,463,350	4.54%
YoY %	4.39%	10.90%	1.18%	4.84%	12.34%	-5.33%	-	-
Horiz. %	130.61%	125.12%	112.82%	111.50%	106.35%	94.67%	100.00%	-
NOSH	620,473	620,403	620,511	516,943	516,961	517,018	583,861	1.01%
YoY %	0.01%	-0.02%	20.03%	-0.00%	-0.01%	-11.45%	-	-
Horiz. %	106.27%	106.26%	106.28%	88.54%	88.54%	88.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.02%	10.24%	6.78%	9.65%	9.61%	9.06%	9.00%	-
YoY %	-2.15%	51.03%	-29.74%	0.42%	6.07%	0.67%	-	-
Horiz. %	111.33%	113.78%	75.33%	107.22%	106.78%	100.67%	100.00%	-
ROE	4.71%	5.53%	4.26%	6.77%	11.75%	10.01%	10.43%	-
YoY %	-14.83%	29.81%	-37.08%	-42.38%	17.38%	-4.03%	-	-
Horiz. %	45.16%	53.02%	40.84%	64.91%	112.66%	95.97%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	443.34	518.73	512.57	667.87	1,045.87	838.50	687.21	-7.03%
YoY %	-14.53%	1.20%	-23.25%	-36.14%	24.73%	22.02%	-	-
Horiz. %	64.51%	75.48%	74.59%	97.19%	152.19%	122.02%	100.00%	-
EPS	34.36	38.63	26.83	50.56	83.72	63.45	61.84	-9.32%
YoY %	-11.05%	43.98%	-46.93%	-39.61%	31.95%	2.60%	-	-
Horiz. %	55.56%	62.47%	43.39%	81.76%	135.38%	102.60%	100.00%	-
DPS	0.00	0.00	4.00	6.67	13.33	13.33	13.33	-
YoY %	0.00%	0.00%	-40.03%	-49.96%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	30.01%	50.04%	100.00%	100.00%	100.00%	-
NAPS	7.2906	6.9848	6.2972	7.4704	7.1251	6.3416	5.9318	3.49%
YoY %	4.38%	10.92%	-15.70%	4.85%	12.35%	6.91%	-	-
Horiz. %	122.91%	117.75%	106.16%	125.94%	120.12%	106.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 516,929
RPS	443.40	518.74	512.66	556.50	871.51	698.79	646.74	-6.09%
YoY %	-14.52%	1.19%	-7.88%	-36.15%	24.72%	8.05%	-	-
Horiz. %	68.56%	80.21%	79.27%	86.05%	134.75%	108.05%	100.00%	-
EPS	34.36	38.63	26.83	42.13	69.76	52.88	58.20	-8.40%
YoY %	-11.05%	43.98%	-36.32%	-39.61%	31.92%	-9.14%	-	-
Horiz. %	59.04%	66.37%	46.10%	72.39%	119.86%	90.86%	100.00%	-
DPS	0.00	0.00	4.00	5.56	11.11	11.11	12.55	-
YoY %	0.00%	0.00%	-28.06%	-49.95%	0.00%	-11.47%	-	-
Horiz. %	0.00%	0.00%	31.87%	44.30%	88.53%	88.53%	100.00%	-
NAPS	7.2915	6.9849	6.2984	6.2247	5.9372	5.2849	5.5825	4.54%
YoY %	4.39%	10.90%	1.18%	4.84%	12.34%	-5.33%	-	-
Horiz. %	130.61%	125.12%	112.82%	111.50%	106.35%	94.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	7.70	4.49	5.25	5.50	5.40	6.90	3.92	-
P/RPS	1.74	0.87	1.02	0.82	0.52	0.82	0.57	20.42%
YoY %	100.00%	-14.71%	24.39%	57.69%	-36.59%	43.86%	-	-
Horiz. %	305.26%	152.63%	178.95%	143.86%	91.23%	143.86%	100.00%	-
P/EPS	22.41	11.62	19.57	10.88	6.45	10.87	6.34	23.39%
YoY %	92.86%	-40.62%	79.87%	68.68%	-40.66%	71.45%	-	-
Horiz. %	353.47%	183.28%	308.68%	171.61%	101.74%	171.45%	100.00%	-
EY	4.46	8.60	5.11	9.19	15.50	9.20	15.78	-18.97%
YoY %	-48.14%	68.30%	-44.40%	-40.71%	68.48%	-41.70%	-	-
Horiz. %	28.26%	54.50%	32.38%	58.24%	98.23%	58.30%	100.00%	-
DY	0.00	0.00	0.76	1.21	2.47	1.93	3.40	-
YoY %	0.00%	0.00%	-37.19%	-51.01%	27.98%	-43.24%	-	-
Horiz. %	0.00%	0.00%	22.35%	35.59%	72.65%	56.76%	100.00%	-
P/NAPS	1.06	0.64	0.83	0.74	0.76	1.09	0.66	8.20%
YoY %	65.62%	-22.89%	12.16%	-2.63%	-30.28%	65.15%	-	-
Horiz. %	160.61%	96.97%	125.76%	112.12%	115.15%	165.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	18/11/11	30/11/10	19/11/09	27/11/08	28/11/07	29/11/06	-
Price	7.93	4.32	5.40	5.68	4.70	6.60	4.52	-
P/RPS	1.79	0.83	1.05	0.85	0.45	0.79	0.66	18.07%
YoY %	115.66%	-20.95%	23.53%	88.89%	-43.04%	19.70%	-	-
Horiz. %	271.21%	125.76%	159.09%	128.79%	68.18%	119.70%	100.00%	-
P/EPS	23.08	11.18	20.13	11.23	5.61	10.40	7.31	21.09%
YoY %	106.44%	-44.46%	79.25%	100.18%	-46.06%	42.27%	-	-
Horiz. %	315.73%	152.94%	275.38%	153.63%	76.74%	142.27%	100.00%	-
EY	4.33	8.94	4.97	8.90	17.81	9.61	13.68	-17.43%
YoY %	-51.57%	79.88%	-44.16%	-50.03%	85.33%	-29.75%	-	-
Horiz. %	31.65%	65.35%	36.33%	65.06%	130.19%	70.25%	100.00%	-
DY	0.00	0.00	0.74	1.17	2.84	2.02	2.95	-
YoY %	0.00%	0.00%	-36.75%	-58.80%	40.59%	-31.53%	-	-
Horiz. %	0.00%	0.00%	25.08%	39.66%	96.27%	68.47%	100.00%	-
P/NAPS	1.09	0.62	0.86	0.76	0.66	1.04	0.76	6.18%
YoY %	75.81%	-27.91%	13.16%	15.15%	-36.54%	36.84%	-	-
Horiz. %	143.42%	81.58%	113.16%	100.00%	86.84%	136.84%	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