[OFI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	63,335	244,922	181,509	112,752	56,652	237,028	178,086	-49.83%
YoY %	-74.14%	34.94%	60.98%	99.03%	-76.10%	33.10%	-	-
Horiz. %	35.56%	137.53%	101.92%	63.31%	31.81%	133.10%	100.00%	-
PBT	4,842	32,059	26,939	20,704	7,830	25,424	17,774	-58.00%
YoY %	-84.90%	19.01%	30.11%	164.42%	-69.20%	43.04%	-	-
Horiz. %	27.24%	180.37%	151.56%	116.48%	44.05%	143.04%	100.00%	-
Tax	-734	-6,584	-4,692	-3,885	-1,735	-3,915	-3,137	-62.06%
YoY %	88.85%	-40.32%	-20.77%	-123.92%	55.68%	-24.80%	-	-
Horiz. %	23.40%	209.88%	149.57%	123.84%	55.31%	124.80%	100.00%	-
NP	4,108	25,475	22,247	16,819	6,095	21,509	14,637	-57.16%
YoY %	-83.87%	14.51%	32.27%	175.95%	-71.66%	46.95%	-	-
Horiz. %	28.07%	174.05%	151.99%	114.91%	41.64%	146.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,110	25,459	22,242	16,813	6,087	21,509	14,638	-57.15%
YoY %	-83.86%	14.46%	32.29%	176.21%	-71.70%	46.94%	-	-
Horiz. %	28.08%	173.92%	151.95%	114.86%	41.58%	146.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.16%	20.54%	17.42%	18.76%	22.16%	15.40%	17.65%	-
YoY %	-26.19%	17.91%	-7.14%	-15.34%	43.90%	-12.75%	-	-
Horiz. %	85.89%	116.37%	98.70%	106.29%	125.55%	87.25%	100.00%	-
Total Cost	59,227	219,447	159,262	95,933	50,557	215,519	163,449	-49.20%
YoY %	-73.01%	37.79%	66.01%	89.75%	-76.54%	31.86%	-	-
Horiz. %	36.24%	134.26%	97.44%	58.69%	30.93%	131.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,200	172,766	175,200	170,399	163,119	160,207	154,178	8.90%
YoY %	1.41%	-1.39%	2.82%	4.46%	1.82%	3.91%	-	-
Horiz. %	113.63%	112.06%	113.63%	110.52%	105.80%	103.91%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	2,400	15,596	13,200	10,800	1,799	7,800	3,599	-23.69%
YoY %	-84.61%	18.15%	22.22%	500.33%	-76.94%	116.73%	-	-
Horiz. %	66.69%	433.34%	366.77%	300.08%	49.99%	216.73%	100.00%	-
Div Payout %	58.39%	61.26%	59.35%	64.24%	29.56%	36.27%	24.59%	-
YoY %	-4.68%	3.22%	-7.61%	117.32%	-18.50%	47.50%	-	-
Horiz. %	237.45%	249.13%	241.36%	261.24%	120.21%	147.50%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	175,200	172,766	175,200	170,399	163,119	160,207	154,178	8.90%
YoY %	1.41%	-1.39%	2.82%	4.46%	1.82%	3.91%	-	-
Horiz. %	113.63%	112.06%	113.63%	110.52%	105.80%	103.91%	100.00%	-
NOSH	240,000	239,952	240,000	240,000	59,970	60,002	59,991	152.22%
YoY %	0.02%	-0.02%	0.00%	300.20%	-0.05%	0.02%	-	-
Horiz. %	400.06%	399.98%	400.06%	400.06%	99.96%	100.02%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.49%	10.40%	12.26%	14.92%	10.76%	9.07%	8.22%	-
YoY %	-37.60%	-15.17%	-17.83%	38.66%	18.63%	10.34%	-	-
Horiz. %	78.95%	126.52%	149.15%	181.51%	130.90%	110.34%	100.00%	-
ROE	2.35%	14.74%	12.70%	9.87%	3.73%	13.43%	9.49%	-
YoY %	-84.06%	16.06%	28.67%	164.61%	-72.23%	41.52%	-	-
Horiz. %	24.76%	155.32%	133.83%	104.00%	39.30%	141.52%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	26.39	102.07	75.63	46.98	94.47	395.03	296.85	-80.11%
YoY %	-74.15%	34.96%	60.98%	-50.27%	-76.09%	33.07%	-	-
Horiz. %	8.89%	34.38%	25.48%	15.83%	31.82%	133.07%	100.00%	-
EPS	1.71	10.61	9.27	7.01	10.15	35.85	24.40	-83.02%
YoY %	-83.88%	14.46%	32.24%	-30.94%	-71.69%	46.93%	-	-
Horiz. %	7.01%	43.48%	37.99%	28.73%	41.60%	146.93%	100.00%	-
DPS	1.00	6.50	5.50	4.50	3.00	13.00	6.00	-69.74%
YoY %	-84.62%	18.18%	22.22%	50.00%	-76.92%	116.67%	-	-
Horiz. %	16.67%	108.33%	91.67%	75.00%	50.00%	216.67%	100.00%	-
NAPS	0.73	0.72	0.73	0.71	2.72	2.67	2.57	-56.82%
YoY %	1.39%	-1.37%	2.82%	-73.90%	1.87%	3.89%	-	-
Horiz. %	28.40%	28.02%	28.40%	27.63%	105.84%	103.89%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	26.39	102.05	75.63	46.98	23.61	98.76	74.20	-49.83%
YoY %	-74.14%	34.93%	60.98%	98.98%	-76.09%	33.10%	-	-
Horiz. %	35.57%	137.53%	101.93%	63.32%	31.82%	133.10%	100.00%	-
EPS	1.71	10.61	9.27	7.01	2.54	8.96	6.10	-57.20%
YoY %	-83.88%	14.46%	32.24%	175.98%	-71.65%	46.89%	-	-
Horiz. %	28.03%	173.93%	151.97%	114.92%	41.64%	146.89%	100.00%	-
DPS	1.00	6.50	5.50	4.50	0.75	3.25	1.50	-23.70%
YoY %	-84.62%	18.18%	22.22%	500.00%	-76.92%	116.67%	-	-
Horiz. %	66.67%	433.33%	366.67%	300.00%	50.00%	216.67%	100.00%	-
NAPS	0.73	0.7199	0.73	0.71	0.6797	0.6675	0.6424	8.90%
YoY %	1.40%	-1.38%	2.82%	4.46%	1.83%	3.91%	-	-
Horiz. %	113.64%	112.06%	113.64%	110.52%	105.81%	103.91%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	2.50	2.29	2.47	1.51	5.86	4.19	2.76	-
P/RPS	9.47	2.24	3.27	3.21	6.20	1.06	0.93	370.46%
YoY %	322.77%	-31.50%	1.87%	-48.23%	484.91%	13.98%	-	-
Horiz. %	1,018.28%	240.86%	351.61%	345.16%	666.67%	113.98%	100.00%	-
P/EPS	145.99	21.58	26.65	21.55	57.73	11.69	11.31	451.12%
YoY %	576.51%	-19.02%	23.67%	-62.67%	393.84%	3.36%	-	-
Horiz. %	1,290.80%	190.80%	235.63%	190.54%	510.43%	103.36%	100.00%	-
EY	0.69	4.63	3.75	4.64	1.73	8.56	8.84	-81.76%
YoY %	-85.10%	23.47%	-19.18%	168.21%	-79.79%	-3.17%	-	-
Horiz. %	7.81%	52.38%	42.42%	52.49%	19.57%	96.83%	100.00%	-
DY	0.40	2.84	2.23	2.98	0.51	3.10	2.17	-67.64%
YoY %	-85.92%	27.35%	-25.17%	484.31%	-83.55%	42.86%	-	-
Horiz. %	18.43%	130.88%	102.76%	137.33%	23.50%	142.86%	100.00%	-
P/NAPS	3.42	3.18	3.38	2.13	2.15	1.57	1.07	117.13%
YoY %	7.55%	-5.92%	58.69%	-0.93%	36.94%	46.73%	-	-
Horiz. %	319.63%	297.20%	315.89%	199.07%	200.93%	146.73%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	26/05/16	24/02/16	26/11/15	26/08/15	21/05/15	25/02/15	-
Price	1.82	2.10	2.13	2.35	5.75	5.99	3.00	-
P/RPS	6.90	2.06	2.82	5.00	6.09	1.52	1.01	260.46%
YoY %	234.95%	-26.95%	-43.60%	-17.90%	300.66%	50.50%	-	-
Horiz. %	683.17%	203.96%	279.21%	495.05%	602.97%	150.50%	100.00%	-
P/EPS	106.28	19.79	22.98	33.55	56.65	16.71	12.30	321.63%
YoY %	437.04%	-13.88%	-31.51%	-40.78%	239.02%	35.85%	-	-
Horiz. %	864.07%	160.89%	186.83%	272.76%	460.57%	135.85%	100.00%	-
EY	0.94	5.05	4.35	2.98	1.77	5.98	8.13	-76.29%
YoY %	-81.39%	16.09%	45.97%	68.36%	-70.40%	-26.45%	-	-
Horiz. %	11.56%	62.12%	53.51%	36.65%	21.77%	73.55%	100.00%	-
DY	0.55	3.10	2.58	1.91	0.52	2.17	2.00	-57.74%
YoY %	-82.26%	20.16%	35.08%	267.31%	-76.04%	8.50%	-	-
Horiz. %	27.50%	155.00%	129.00%	95.50%	26.00%	108.50%	100.00%	-
P/NAPS	2.49	2.92	2.92	3.31	2.11	2.24	1.17	65.52%
YoY %	-14.73%	0.00%	-11.78%	56.87%	-5.80%	91.45%	-	-
Horiz. %	212.82%	249.57%	249.57%	282.91%	180.34%	191.45%	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

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 10:20:00

EMA 5

10 Mins

SELL

2024-04-19 10:15:00

EMA 5

5 Mins

SELL

2024-04-19 10:10:00

ADX

10 Mins

SELL

2024-04-19 10:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 10:10:00

TURTLE SYSTEM 55

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

PTRANS

PERAK TRANSIT BERHAD

384

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

HLIND

HONG LEONG INDUSTRIES BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

PBBANK

PUBLIC BANK BHD

252

RHBBANK

RHB BANK BERHAD

228

GENTING

GENTING BHD

226

MAYBANK

MALAYAN BANKING BHD

223

DNEX

DAGANG NEXCHANGE BERHAD

220

Daily Stocks

HSI-CVM

0.125

-0.025

179,106,400

HSI-HUE

0.175

+0.02

128,783,300

HSI-CVH

0.19

-0.04

102,881,800

TWL

0.025

-0.005

95,828,700

INGENIEU

0.14

0.00

62,923,800

HSI-CVA

0.065

-0.02

55,243,800

HSI-HSY

0.225

+0.05

52,291,600

VELESTO

0.27

0.00

50,224,200

AWANTEC

0.195

-0.125

44,379,300

PMHLDG

0.215

+0.02

37,458,200

More active Stocks

NESTLE

124.00

+1.00

67,900

HIBISCS

2.84

+0.22

12,814,000

AMWAY

7.39

+0.19

32,600

NIKKEI-HC

0.95

+0.19

24,000

PMETAL

5.46

+0.18

5,048,000

MISC

8.00

+0.17

1,192,300

PPB

15.76

+0.16

150,700

UTDPLT

25.16

+0.16

129,400

MPI

31.00

+0.14

97,300

KLK

22.82

+0.12

299,100

More gainer Stocks

DLADY

32.60

-0.62

280,200

AJI

18.72

-0.46

28,100

ALLIANZ

20.70

-0.30

23,800

SAM

4.54

-0.23

523,800

CRESNDO

3.70

-0.20

834,700

NIKKEI-CD

0.21

-0.19

48,000

PETDAG

21.62

-0.18

14,700

FRONTKN

3.70

-0.17

6,830,500

PIE

5.40

-0.17

1,671,800

INARI

3.03

-0.15

12,386,200

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