[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 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