[OFI] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	280,052	266,868	256,083	254,913	246,770	253,340	244,922	9.33%
YoY %	4.94%	4.21%	0.46%	3.30%	-2.59%	3.44%	-	-
Horiz. %	114.34%	108.96%	104.56%	104.08%	100.75%	103.44%	100.00%	-
PBT	15,738	15,624	23,062	24,142	21,010	19,368	32,059	-37.74%
YoY %	0.73%	-32.25%	-4.47%	14.91%	8.48%	-39.59%	-	-
Horiz. %	49.09%	48.74%	71.94%	75.30%	65.54%	60.41%	100.00%	-
Tax	-542	-2,580	-4,829	-4,232	-2,034	-2,936	-6,584	-81.04%
YoY %	78.99%	46.57%	-14.11%	-108.06%	30.72%	55.41%	-	-
Horiz. %	8.23%	39.19%	73.34%	64.28%	30.89%	44.59%	100.00%	-
NP	15,196	13,044	18,233	19,910	18,976	16,432	25,475	-29.11%
YoY %	16.50%	-28.46%	-8.42%	4.92%	15.48%	-35.50%	-	-
Horiz. %	59.65%	51.20%	71.57%	78.16%	74.49%	64.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,204	13,064	18,246	19,918	18,986	16,440	25,459	-29.06%
YoY %	16.38%	-28.40%	-8.39%	4.91%	15.49%	-35.43%	-	-
Horiz. %	59.72%	51.31%	71.67%	78.24%	74.57%	64.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.44%	16.51%	20.94%	17.53%	9.68%	15.16%	20.54%	-
YoY %	-79.16%	-21.16%	19.45%	81.10%	-36.15%	-26.19%	-	-
Horiz. %	16.75%	80.38%	101.95%	85.35%	47.13%	73.81%	100.00%	-
Total Cost	264,856	253,824	237,850	235,002	227,794	236,908	219,447	13.34%
YoY %	4.35%	6.72%	1.21%	3.16%	-3.85%	7.96%	-	-
Horiz. %	120.69%	115.67%	108.39%	107.09%	103.80%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,799	182,399	182,399	180,000	177,600	175,200	172,766	4.58%
YoY %	1.32%	0.00%	1.33%	1.35%	1.37%	1.41%	-	-
Horiz. %	106.96%	105.58%	105.58%	104.19%	102.80%	101.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	9,600	9,600	9,600	9,600	9,600	9,600	15,596	-27.61%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-38.45%	-	-
Horiz. %	61.55%	61.55%	61.55%	61.55%	61.55%	61.55%	100.00%	-
Div Payout %	63.14%	73.48%	52.61%	48.20%	50.56%	58.39%	61.26%	-
YoY %	-14.07%	39.67%	9.15%	-4.67%	-13.41%	-4.68%	-	-
Horiz. %	103.07%	119.95%	85.88%	78.68%	82.53%	95.32%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	184,799	182,399	182,399	180,000	177,600	175,200	172,766	4.58%
YoY %	1.32%	0.00%	1.33%	1.35%	1.37%	1.41%	-	-
Horiz. %	106.96%	105.58%	105.58%	104.19%	102.80%	101.41%	100.00%	-
NOSH	240,000	240,000	240,000	240,000	240,000	240,000	239,952	0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	5.43%	4.89%	7.12%	7.81%	7.69%	6.49%	10.40%	-
YoY %	11.04%	-31.32%	-8.83%	1.56%	18.49%	-37.60%	-	-
Horiz. %	52.21%	47.02%	68.46%	75.10%	73.94%	62.40%	100.00%	-
ROE	8.23%	7.16%	10.00%	11.07%	10.69%	9.38%	14.74%	-
YoY %	14.94%	-28.40%	-9.67%	3.55%	13.97%	-36.36%	-	-
Horiz. %	55.83%	48.58%	67.84%	75.10%	72.52%	63.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	116.69	111.20	106.70	106.21	102.82	105.56	102.07	9.32%
YoY %	4.94%	4.22%	0.46%	3.30%	-2.60%	3.42%	-	-
Horiz. %	114.32%	108.94%	104.54%	104.06%	100.73%	103.42%	100.00%	-
EPS	6.34	5.44	7.60	8.29	7.92	6.84	10.61	-29.03%
YoY %	16.54%	-28.42%	-8.32%	4.67%	15.79%	-35.53%	-	-
Horiz. %	59.75%	51.27%	71.63%	78.13%	74.65%	64.47%	100.00%	-
DPS	4.00	4.00	4.00	4.00	4.00	4.00	6.50	-27.62%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-38.46%	-	-
Horiz. %	61.54%	61.54%	61.54%	61.54%	61.54%	61.54%	100.00%	-
NAPS	0.77	0.76	0.76	0.75	0.74	0.73	0.72	4.57%
YoY %	1.32%	0.00%	1.33%	1.35%	1.37%	1.39%	-	-
Horiz. %	106.94%	105.56%	105.56%	104.17%	102.78%	101.39%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	116.69	111.20	106.70	106.21	102.82	105.56	102.05	9.33%
YoY %	4.94%	4.22%	0.46%	3.30%	-2.60%	3.44%	-	-
Horiz. %	114.35%	108.97%	104.56%	104.08%	100.75%	103.44%	100.00%	-
EPS	6.34	5.44	7.60	8.29	7.92	6.84	10.61	-29.03%
YoY %	16.54%	-28.42%	-8.32%	4.67%	15.79%	-35.53%	-	-
Horiz. %	59.75%	51.27%	71.63%	78.13%	74.65%	64.47%	100.00%	-
DPS	4.00	4.00	4.00	4.00	4.00	4.00	6.50	-27.62%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-38.46%	-	-
Horiz. %	61.54%	61.54%	61.54%	61.54%	61.54%	61.54%	100.00%	-
NAPS	0.77	0.76	0.76	0.75	0.74	0.73	0.7199	4.58%
YoY %	1.32%	0.00%	1.33%	1.35%	1.37%	1.40%	-	-
Horiz. %	106.96%	105.57%	105.57%	104.18%	102.79%	101.40%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.57	1.61	1.56	1.37	1.74	2.50	2.29	-
P/RPS	1.35	1.45	1.46	1.29	1.69	2.37	2.24	-28.62%
YoY %	-6.90%	-0.68%	13.18%	-23.67%	-28.69%	5.80%	-	-
Horiz. %	60.27%	64.73%	65.18%	57.59%	75.45%	105.80%	100.00%	-
P/EPS	24.78	29.58	20.52	16.51	22.00	36.50	21.58	9.64%
YoY %	-16.23%	44.15%	24.29%	-24.95%	-39.73%	69.14%	-	-
Horiz. %	114.83%	137.07%	95.09%	76.51%	101.95%	169.14%	100.00%	-
EY	4.04	3.38	4.87	6.06	4.55	2.74	4.63	-8.67%
YoY %	19.53%	-30.60%	-19.64%	33.19%	66.06%	-40.82%	-	-
Horiz. %	87.26%	73.00%	105.18%	130.89%	98.27%	59.18%	100.00%	-
DY	2.55	2.48	2.56	2.92	2.30	1.60	2.84	-6.92%
YoY %	2.82%	-3.12%	-12.33%	26.96%	43.75%	-43.66%	-	-
Horiz. %	89.79%	87.32%	90.14%	102.82%	80.99%	56.34%	100.00%	-
P/NAPS	2.04	2.12	2.05	1.83	2.35	3.42	3.18	-25.59%
YoY %	-3.77%	3.41%	12.02%	-22.13%	-31.29%	7.55%	-	-
Horiz. %	64.15%	66.67%	64.47%	57.55%	73.90%	107.55%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	24/08/17	29/05/17	21/02/17	24/11/16	23/08/16	26/05/16	-
Price	1.46	1.61	1.65	1.51	1.44	1.82	2.10	-
P/RPS	1.25	1.45	1.55	1.42	1.40	1.72	2.06	-28.30%
YoY %	-13.79%	-6.45%	9.15%	1.43%	-18.60%	-16.50%	-	-
Horiz. %	60.68%	70.39%	75.24%	68.93%	67.96%	83.50%	100.00%	-
P/EPS	23.05	29.58	21.70	18.19	18.20	26.57	19.79	10.69%
YoY %	-22.08%	36.31%	19.30%	-0.05%	-31.50%	34.26%	-	-
Horiz. %	116.47%	149.47%	109.65%	91.92%	91.97%	134.26%	100.00%	-
EY	4.34	3.38	4.61	5.50	5.49	3.76	5.05	-9.59%
YoY %	28.40%	-26.68%	-16.18%	0.18%	46.01%	-25.54%	-	-
Horiz. %	85.94%	66.93%	91.29%	108.91%	108.71%	74.46%	100.00%	-
DY	2.74	2.48	2.42	2.65	2.78	2.20	3.10	-7.89%
YoY %	10.48%	2.48%	-8.68%	-4.68%	26.36%	-29.03%	-	-
Horiz. %	88.39%	80.00%	78.06%	85.48%	89.68%	70.97%	100.00%	-
P/NAPS	1.90	2.12	2.17	2.01	1.95	2.49	2.92	-24.89%
YoY %	-10.38%	-2.30%	7.96%	3.08%	-21.69%	-14.73%	-	-
Horiz. %	65.07%	72.60%	74.32%	68.84%	66.78%	85.27%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:35:00

ADX

5 Mins

BUY

2024-04-26 16:00:00

EMA 5

Hourly

SELL

2024-04-26 16:00:00

EMA 5

30 Mins

SELL

2024-04-26 15:00:00

EMA 5

5 Mins

SELL

2024-04-26 15:00:00

EMA 5

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

378

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

PTRANS

PERAK TRANSIT BERHAD

354

HLIND

HONG LEONG INDUSTRIES BHD

354

DNEX

DAGANG NEXCHANGE BERHAD

258

YTL

YTL CORPORATION BHD

242

SAPNRG

SAPURA ENERGY BERHAD

232

CAPITALA

CAPITAL A BERHAD

224

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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