[OFI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	60,553	226,889	171,491	110,095	53,959	212,100	157,944	-47.31%
YoY %	-73.31%	32.30%	55.77%	104.03%	-74.56%	34.29%	-	-
Horiz. %	38.34%	143.65%	108.58%	69.71%	34.16%	134.29%	100.00%	-
PBT	4,172	20,641	16,928	10,352	5,044	16,311	13,162	-53.60%
YoY %	-79.79%	21.93%	63.52%	105.23%	-69.08%	23.92%	-	-
Horiz. %	31.70%	156.82%	128.61%	78.65%	38.32%	123.92%	100.00%	-
Tax	-930	-4,434	-3,883	-2,171	-985	-3,459	-2,770	-51.79%
YoY %	79.03%	-14.19%	-78.86%	-120.41%	71.52%	-24.87%	-	-
Horiz. %	33.57%	160.07%	140.18%	78.38%	35.56%	124.87%	100.00%	-
NP	3,242	16,207	13,045	8,181	4,059	12,852	10,392	-54.09%
YoY %	-80.00%	24.24%	59.45%	101.55%	-68.42%	23.67%	-	-
Horiz. %	31.20%	155.96%	125.53%	78.72%	39.06%	123.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,239	16,171	13,042	8,179	4,060	12,773	10,312	-53.89%
YoY %	-79.97%	23.99%	59.46%	101.45%	-68.21%	23.87%	-	-
Horiz. %	31.41%	156.82%	126.47%	79.32%	39.37%	123.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	21.48%	22.94%	20.97%	19.53%	21.21%	21.05%	-
YoY %	3.77%	-6.36%	9.39%	7.37%	-7.92%	0.76%	-	-
Horiz. %	105.89%	102.04%	108.98%	99.62%	92.78%	100.76%	100.00%	-
Total Cost	57,311	210,682	158,446	101,914	49,900	199,248	147,552	-46.85%
YoY %	-72.80%	32.97%	55.47%	104.24%	-74.96%	35.04%	-	-
Horiz. %	38.84%	142.78%	107.38%	69.07%	33.82%	135.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	147,554	143,972	142,178	138,616	136,732	132,589	131,374	8.07%
YoY %	2.49%	1.26%	2.57%	1.38%	3.12%	0.92%	-	-
Horiz. %	112.32%	109.59%	108.22%	105.51%	104.08%	100.92%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	1,199	5,698	3,599	2,400	1,199	4,799	3,599	-52.03%
YoY %	-78.96%	58.32%	49.96%	100.17%	-75.02%	33.34%	-	-
Horiz. %	33.31%	158.32%	100.00%	66.69%	33.31%	133.34%	100.00%	-
Div Payout %	37.04%	35.24%	27.60%	29.35%	29.54%	37.58%	34.90%	-
YoY %	5.11%	27.68%	-5.96%	-0.64%	-21.39%	7.68%	-	-
Horiz. %	106.13%	100.97%	79.08%	84.10%	84.64%	107.68%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	147,554	143,972	142,178	138,616	136,732	132,589	131,374	8.07%
YoY %	2.49%	1.26%	2.57%	1.38%	3.12%	0.92%	-	-
Horiz. %	112.32%	109.59%	108.22%	105.51%	104.08%	100.92%	100.00%	-
NOSH	59,981	59,988	59,990	60,007	59,970	59,995	59,988	-0.00%
YoY %	-0.01%	-0.00%	-0.03%	0.06%	-0.04%	0.01%	-	-
Horiz. %	99.99%	100.00%	100.00%	100.03%	99.97%	100.01%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	5.35%	7.14%	7.61%	7.43%	7.52%	6.06%	6.58%	-
YoY %	-25.07%	-6.18%	2.42%	-1.20%	24.09%	-7.90%	-	-
Horiz. %	81.31%	108.51%	115.65%	112.92%	114.29%	92.10%	100.00%	-
ROE	2.20%	11.23%	9.17%	5.90%	2.97%	9.63%	7.85%	-
YoY %	-80.41%	22.46%	55.42%	98.65%	-69.16%	22.68%	-	-
Horiz. %	28.03%	143.06%	116.82%	75.16%	37.83%	122.68%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	100.95	378.22	285.86	183.47	89.98	353.53	263.29	-47.31%
YoY %	-73.31%	32.31%	55.81%	103.90%	-74.55%	34.27%	-	-
Horiz. %	38.34%	143.65%	108.57%	69.68%	34.18%	134.27%	100.00%	-
EPS	5.40	26.95	21.74	13.63	6.77	21.29	17.19	-53.88%
YoY %	-79.96%	23.97%	59.50%	101.33%	-68.20%	23.85%	-	-
Horiz. %	31.41%	156.78%	126.47%	79.29%	39.38%	123.85%	100.00%	-
DPS	2.00	9.50	6.00	4.00	2.00	8.00	6.00	-52.02%
YoY %	-78.95%	58.33%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	33.33%	158.33%	100.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	2.46	2.40	2.37	2.31	2.28	2.21	2.19	8.08%
YoY %	2.50%	1.27%	2.60%	1.32%	3.17%	0.91%	-	-
Horiz. %	112.33%	109.59%	108.22%	105.48%	104.11%	100.91%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 59,956
RPS	25.23	94.54	71.45	45.87	22.48	88.38	65.81	-47.31%
YoY %	-73.31%	32.32%	55.77%	104.05%	-74.56%	34.30%	-	-
Horiz. %	38.34%	143.66%	108.57%	69.70%	34.16%	134.30%	100.00%	-
EPS	1.35	6.74	5.43	3.41	1.69	5.32	4.30	-53.90%
YoY %	-79.97%	24.13%	59.24%	101.78%	-68.23%	23.72%	-	-
Horiz. %	31.40%	156.74%	126.28%	79.30%	39.30%	123.72%	100.00%	-
DPS	0.50	2.37	1.50	1.00	0.50	2.00	1.50	-52.02%
YoY %	-78.90%	58.00%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	33.33%	158.00%	100.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	0.6148	0.5999	0.5924	0.5776	0.5697	0.5525	0.5474	8.07%
YoY %	2.48%	1.27%	2.56%	1.39%	3.11%	0.93%	-	-
Horiz. %	112.31%	109.59%	108.22%	105.52%	104.07%	100.93%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	2.65	2.46	2.30	2.02	1.87	1.70	1.67	-
P/RPS	2.62	0.65	0.80	1.10	2.08	0.48	0.63	159.28%
YoY %	303.08%	-18.75%	-27.27%	-47.12%	333.33%	-23.81%	-	-
Horiz. %	415.87%	103.17%	126.98%	174.60%	330.16%	76.19%	100.00%	-
P/EPS	49.07	9.13	10.58	14.82	27.62	7.98	9.71	195.36%
YoY %	437.46%	-13.71%	-28.61%	-46.34%	246.12%	-17.82%	-	-
Horiz. %	505.36%	94.03%	108.96%	152.63%	284.45%	82.18%	100.00%	-
EY	2.04	10.96	9.45	6.75	3.62	12.52	10.29	-66.10%
YoY %	-81.39%	15.98%	40.00%	86.46%	-71.09%	21.67%	-	-
Horiz. %	19.83%	106.51%	91.84%	65.60%	35.18%	121.67%	100.00%	-
DY	0.75	3.86	2.61	1.98	1.07	4.71	3.59	-64.89%
YoY %	-80.57%	47.89%	31.82%	85.05%	-77.28%	31.20%	-	-
Horiz. %	20.89%	107.52%	72.70%	55.15%	29.81%	131.20%	100.00%	-
P/NAPS	1.08	1.03	0.97	0.87	0.82	0.77	0.76	26.47%
YoY %	4.85%	6.19%	11.49%	6.10%	6.49%	1.32%	-	-
Horiz. %	142.11%	135.53%	127.63%	114.47%	107.89%	101.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/05/14	25/02/14	21/11/13	28/08/13	28/05/13	26/02/13	-
Price	3.00	2.67	2.32	2.24	1.75	2.01	1.71	-
P/RPS	2.97	0.71	0.81	1.22	1.94	0.57	0.65	176.12%
YoY %	318.31%	-12.35%	-33.61%	-37.11%	240.35%	-12.31%	-	-
Horiz. %	456.92%	109.23%	124.62%	187.69%	298.46%	87.69%	100.00%	-
P/EPS	55.56	9.90	10.67	16.43	25.85	9.44	9.95	215.73%
YoY %	461.21%	-7.22%	-35.06%	-36.44%	173.83%	-5.13%	-	-
Horiz. %	558.39%	99.50%	107.24%	165.13%	259.80%	94.87%	100.00%	-
EY	1.80	10.10	9.37	6.08	3.87	10.59	10.05	-68.32%
YoY %	-82.18%	7.79%	54.11%	57.11%	-63.46%	5.37%	-	-
Horiz. %	17.91%	100.50%	93.23%	60.50%	38.51%	105.37%	100.00%	-
DY	0.67	3.56	2.59	1.79	1.14	3.98	3.51	-66.94%
YoY %	-81.18%	37.45%	44.69%	57.02%	-71.36%	13.39%	-	-
Horiz. %	19.09%	101.42%	73.79%	51.00%	32.48%	113.39%	100.00%	-
P/NAPS	1.22	1.11	0.98	0.97	0.77	0.91	0.78	34.85%
YoY %	9.91%	13.27%	1.03%	25.97%	-15.38%	16.67%	-	-
Horiz. %	156.41%	142.31%	125.64%	124.36%	98.72%	116.67%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:40:00

ADX

5 Mins

BUY

2024-04-24 16:30:00

EMA 5

30 Mins

BUY

2024-04-24 16:00:00

EMA 5

Hourly

SELL

2024-04-24 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-04-24 16:00:00

EMA 5

30 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

393

PTRANS

PERAK TRANSIT BERHAD

387

HLIND

HONG LEONG INDUSTRIES BHD

376

SAPNRG

SAPURA ENERGY BERHAD

371

DNEX

DAGANG NEXCHANGE BERHAD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

256

MYEG

MY E.G. SERVICES BHD

248

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

239

GENTING

GENTING BHD

230

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

MYEG

0.80

+0.015

68,105,100

HSI-HSY

0.01

-0.03

67,406,400

VELESTO

0.26

-0.01

55,991,200

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

NIKKEI-HC

0.725

-0.09

79,500

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