[OFI] YoY Cumulative Quarter Result on 2013-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 123,385 112,752 114,821 110,095 101,865 88,487 70,779 9.70% YoY % 9.43% -1.80% 4.29% 8.08% 15.12% 25.02% - Horiz. % 174.32% 159.30% 162.22% 155.55% 143.92% 125.02% 100.00%
PBT 10,505 20,704 9,082 10,352 7,960 8,455 6,812 7.48% YoY % -49.26% 127.97% -12.27% 30.05% -5.85% 24.12% - Horiz. % 154.21% 303.93% 133.32% 151.97% 116.85% 124.12% 100.00%
Tax -1,017 -3,885 -1,762 -2,171 -1,588 -1,729 -1,259 -3.49% YoY % 73.82% -120.49% 18.84% -36.71% 8.16% -37.33% - Horiz. % 80.78% 308.58% 139.95% 172.44% 126.13% 137.33% 100.00%
NP 9,488 16,819 7,320 8,181 6,372 6,726 5,553 9.33% YoY % -43.59% 129.77% -10.52% 28.39% -5.26% 21.12% - Horiz. % 170.86% 302.88% 131.82% 147.33% 114.75% 121.12% 100.00%
NP to SH 9,493 16,813 7,322 8,179 6,289 6,608 5,553 9.34% YoY % -43.54% 129.62% -10.48% 30.05% -4.83% 19.00% - Horiz. % 170.95% 302.77% 131.86% 147.29% 113.25% 119.00% 100.00%
Tax Rate 9.68 % 18.76 % 19.40 % 20.97 % 19.95 % 20.45 % 18.48 % -10.21% YoY % -48.40% -3.30% -7.49% 5.11% -2.44% 10.66% - Horiz. % 52.38% 101.52% 104.98% 113.47% 107.95% 110.66% 100.00%
Total Cost 113,897 95,933 107,501 101,914 95,493 81,761 65,226 9.73% YoY % 18.73% -10.76% 5.48% 6.72% 16.80% 25.35% - Horiz. % 174.62% 147.08% 164.81% 156.25% 146.40% 125.35% 100.00%
Net Worth 177,600 170,399 148,240 138,616 129,620 120,636 115,737 7.39% YoY % 4.23% 14.95% 6.94% 6.94% 7.45% 4.23% - Horiz. % 153.45% 147.23% 128.08% 119.77% 112.00% 104.23% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,800 10,800 2,400 2,400 2,400 2,400 23 141.65% YoY % -55.56% 349.88% 0.02% -0.00% -0.01% 9,908.45% - Horiz. % 20,010.84% 45,024.39% 10,008.15% 10,006.64% 10,007.01% 10,008.45% 100.00%
Div Payout % 50.56 % 64.24 % 32.79 % 29.35 % 38.17 % 36.33 % 0.43 % 121.18% YoY % -21.30% 95.91% 11.72% -23.11% 5.06% 8,348.84% - Horiz. % 11,758.14% 14,939.53% 7,625.58% 6,825.58% 8,876.74% 8,448.84% 100.00%
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 177,600 170,399 148,240 138,616 129,620 120,636 115,737 7.39% YoY % 4.23% 14.95% 6.94% 6.94% 7.45% 4.23% - Horiz. % 153.45% 147.23% 128.08% 119.77% 112.00% 104.23% 100.00%
NOSH 240,000 240,000 60,016 60,007 60,009 60,018 59,967 25.98% YoY % 0.00% 299.89% 0.02% -0.00% -0.01% 0.08% - Horiz. % 400.22% 400.22% 100.08% 100.07% 100.07% 100.08% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.69 % 14.92 % 6.38 % 7.43 % 6.26 % 7.60 % 7.85 % -0.34% YoY % -48.46% 133.86% -14.13% 18.69% -17.63% -3.18% - Horiz. % 97.96% 190.06% 81.27% 94.65% 79.75% 96.82% 100.00%
ROE 5.35 % 9.87 % 4.94 % 5.90 % 4.85 % 5.48 % 4.80 % 1.82% YoY % -45.80% 99.80% -16.27% 21.65% -11.50% 14.17% - Horiz. % 111.46% 205.62% 102.92% 122.92% 101.04% 114.17% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.41 46.98 191.32 183.47 169.75 147.43 118.03 -12.92% YoY % 9.43% -75.44% 4.28% 8.08% 15.14% 24.91% - Horiz. % 43.56% 39.80% 162.09% 155.44% 143.82% 124.91% 100.00%
EPS 3.96 7.01 12.20 13.63 10.48 11.01 9.26 -13.19% YoY % -43.51% -42.54% -10.49% 30.06% -4.81% 18.90% - Horiz. % 42.76% 75.70% 131.75% 147.19% 113.17% 118.90% 100.00%
DPS 2.00 4.50 4.00 4.00 4.00 4.00 0.04 91.82% YoY % -55.56% 12.50% 0.00% 0.00% 0.00% 9,900.00% - Horiz. % 5,000.00% 11,250.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00%
NAPS 0.7400 0.7100 2.4700 2.3100 2.1600 2.0100 1.9300 -14.75% YoY % 4.23% -71.26% 6.93% 6.94% 7.46% 4.15% - Horiz. % 38.34% 36.79% 127.98% 119.69% 111.92% 104.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.41 46.98 47.84 45.87 42.44 36.87 29.49 9.70% YoY % 9.43% -1.80% 4.29% 8.08% 15.11% 25.03% - Horiz. % 174.33% 159.31% 162.22% 155.54% 143.91% 125.03% 100.00%
EPS 3.96 7.01 3.05 3.41 2.62 2.75 2.31 9.39% YoY % -43.51% 129.84% -10.56% 30.15% -4.73% 19.05% - Horiz. % 171.43% 303.46% 132.03% 147.62% 113.42% 119.05% 100.00%
DPS 2.00 4.50 1.00 1.00 1.00 1.00 0.01 141.63% YoY % -55.56% 350.00% 0.00% 0.00% 0.00% 9,900.00% - Horiz. % 20,000.00% 45,000.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00%
NAPS 0.7400 0.7100 0.6177 0.5776 0.5401 0.5027 0.4822 7.39% YoY % 4.23% 14.94% 6.94% 6.94% 7.44% 4.25% - Horiz. % 153.46% 147.24% 128.10% 119.78% 112.01% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.7400 1.5100 2.9900 2.0200 1.6800 1.3600 1.7100 -
P/RPS 3.38 3.21 1.56 1.10 0.99 0.92 1.45 15.13% YoY % 5.30% 105.77% 41.82% 11.11% 7.61% -36.55% - Horiz. % 233.10% 221.38% 107.59% 75.86% 68.28% 63.45% 100.00%
P/EPS 43.99 21.55 24.51 14.82 16.03 12.35 18.47 15.55% YoY % 104.13% -12.08% 65.38% -7.55% 29.80% -33.13% - Horiz. % 238.17% 116.68% 132.70% 80.24% 86.79% 66.87% 100.00%
EY 2.27 4.64 4.08 6.75 6.24 8.10 5.42 -13.49% YoY % -51.08% 13.73% -39.56% 8.17% -22.96% 49.45% - Horiz. % 41.88% 85.61% 75.28% 124.54% 115.13% 149.45% 100.00%
DY 1.15 2.98 1.34 1.98 2.38 2.94 0.02 96.34% YoY % -61.41% 122.39% -32.32% -16.81% -19.05% 14,600.00% - Horiz. % 5,750.00% 14,900.00% 6,700.00% 9,900.00% 11,900.00% 14,700.00% 100.00%
P/NAPS 2.35 2.13 1.21 0.87 0.78 0.68 0.89 17.55% YoY % 10.33% 76.03% 39.08% 11.54% 14.71% -23.60% - Horiz. % 264.04% 239.33% 135.96% 97.75% 87.64% 76.40% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 26/11/14 21/11/13 22/11/12 29/11/11 22/11/10 -
Price 1.4400 2.3500 2.9700 2.2400 1.7000 1.4100 1.7000 -
P/RPS 2.80 5.00 1.55 1.22 1.00 0.96 1.44 11.71% YoY % -44.00% 222.58% 27.05% 22.00% 4.17% -33.33% - Horiz. % 194.44% 347.22% 107.64% 84.72% 69.44% 66.67% 100.00%
P/EPS 36.41 33.55 24.34 16.43 16.22 12.81 18.36 12.08% YoY % 8.52% 37.84% 48.14% 1.29% 26.62% -30.23% - Horiz. % 198.31% 182.73% 132.57% 89.49% 88.34% 69.77% 100.00%
EY 2.75 2.98 4.11 6.08 6.16 7.81 5.45 -10.77% YoY % -7.72% -27.49% -32.40% -1.30% -21.13% 43.30% - Horiz. % 50.46% 54.68% 75.41% 111.56% 113.03% 143.30% 100.00%
DY 1.39 1.91 1.35 1.79 2.35 2.84 0.02 102.64% YoY % -27.23% 41.48% -24.58% -23.83% -17.25% 14,100.00% - Horiz. % 6,950.00% 9,550.00% 6,750.00% 8,950.00% 11,750.00% 14,200.00% 100.00%
P/NAPS 1.95 3.31 1.20 0.97 0.79 0.70 0.88 14.17% YoY % -41.09% 175.83% 23.71% 22.78% 12.86% -20.45% - Horiz. % 221.59% 376.14% 136.36% 110.23% 89.77% 79.55% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
OFIH_QR0214 Final.pdf 
