[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos