[OFI] QoQ TTM 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
TTM Result
Revenue	251,605	244,922	240,451	234,959	233,127	237,028	233,484	5.11%
YoY %	2.73%	1.86%	2.34%	0.79%	-1.65%	1.52%	-	-
Horiz. %	107.76%	104.90%	102.98%	100.63%	99.85%	101.52%	100.00%	-
PBT	29,072	32,060	34,589	37,046	29,082	25,424	21,487	22.35%
YoY %	-9.32%	-7.31%	-6.63%	27.38%	14.39%	18.32%	-	-
Horiz. %	135.30%	149.21%	160.98%	172.41%	135.35%	118.32%	100.00%	-
Tax	-5,583	-6,584	-5,470	-6,038	-4,720	-3,915	-3,688	31.87%
YoY %	15.20%	-20.37%	9.41%	-27.92%	-20.56%	-6.16%	-	-
Horiz. %	151.38%	178.52%	148.32%	163.72%	127.98%	106.16%	100.00%	-
NP	23,489	25,476	29,119	31,008	24,362	21,509	17,799	20.33%
YoY %	-7.80%	-12.51%	-6.09%	27.28%	13.26%	20.84%	-	-
Horiz. %	131.97%	143.13%	163.60%	174.21%	136.87%	120.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,482	25,459	29,113	31,000	24,357	21,509	17,767	20.45%
YoY %	-7.77%	-12.55%	-6.09%	27.27%	13.24%	21.06%	-	-
Horiz. %	132.17%	143.29%	163.86%	174.48%	137.09%	121.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.20%	20.54%	15.81%	16.30%	16.23%	15.40%	17.16%	-
YoY %	-6.52%	29.92%	-3.01%	0.43%	5.39%	-10.26%	-	-
Horiz. %	111.89%	119.70%	92.13%	94.99%	94.58%	89.74%	100.00%	-
Total Cost	228,116	219,446	211,332	203,951	208,765	215,519	215,685	3.80%
YoY %	3.95%	3.84%	3.62%	-2.31%	-3.13%	-0.08%	-	-
Horiz. %	105.76%	101.74%	97.98%	94.56%	96.79%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,200	172,800	175,200	170,399	163,119	160,136	154,242	8.87%
YoY %	1.39%	-1.37%	2.82%	4.46%	1.86%	3.82%	-	-
Horiz. %	113.59%	112.03%	113.59%	110.48%	105.76%	103.82%	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	10,800	10,199	10,797	9,598	7,197	6,597	5,698	53.21%
YoY %	5.89%	-5.54%	12.49%	33.36%	9.10%	15.78%	-	-
Horiz. %	189.54%	178.99%	189.49%	168.45%	126.31%	115.78%	100.00%	-
Div Payout %	45.99%	40.06%	37.09%	30.96%	29.55%	30.67%	32.07%	-
YoY %	14.80%	8.01%	19.80%	4.77%	-3.65%	-4.37%	-	-
Horiz. %	143.41%	124.91%	115.65%	96.54%	92.14%	95.63%	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	172,800	175,200	170,399	163,119	160,136	154,242	8.87%
YoY %	1.39%	-1.37%	2.82%	4.46%	1.86%	3.82%	-	-
Horiz. %	113.59%	112.03%	113.59%	110.48%	105.76%	103.82%	100.00%	-
NOSH	240,000	240,000	240,000	240,000	59,970	59,976	60,016	152.15%
YoY %	0.00%	0.00%	0.00%	300.20%	-0.01%	-0.07%	-	-
Horiz. %	399.89%	399.89%	399.89%	399.89%	99.92%	99.93%	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	9.34%	10.40%	12.11%	13.20%	10.45%	9.07%	7.62%	-
YoY %	-10.19%	-14.12%	-8.26%	26.32%	15.21%	19.03%	-	-
Horiz. %	122.57%	136.48%	158.92%	173.23%	137.14%	119.03%	100.00%	-
ROE	13.40%	14.73%	16.62%	18.19%	14.93%	13.43%	11.52%	-
YoY %	-9.03%	-11.37%	-8.63%	21.84%	11.17%	16.58%	-	-
Horiz. %	116.32%	127.86%	144.27%	157.90%	129.60%	116.58%	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	104.84	102.05	100.19	97.90	388.74	395.20	389.03	-58.31%
YoY %	2.73%	1.86%	2.34%	-74.82%	-1.63%	1.59%	-	-
Horiz. %	26.95%	26.23%	25.75%	25.17%	99.93%	101.59%	100.00%	-
EPS	9.78	10.61	12.13	12.92	40.62	35.86	29.60	-52.23%
YoY %	-7.82%	-12.53%	-6.11%	-68.19%	13.27%	21.15%	-	-
Horiz. %	33.04%	35.84%	40.98%	43.65%	137.23%	121.15%	100.00%	-
DPS	4.50	4.25	4.50	4.00	12.00	11.00	9.50	-39.26%
YoY %	5.88%	-5.56%	12.50%	-66.67%	9.09%	15.79%	-	-
Horiz. %	47.37%	44.74%	47.37%	42.11%	126.32%	115.79%	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	104.84	102.05	100.19	97.90	97.14	98.76	97.29	5.11%
YoY %	2.73%	1.86%	2.34%	0.78%	-1.64%	1.51%	-	-
Horiz. %	107.76%	104.89%	102.98%	100.63%	99.85%	101.51%	100.00%	-
EPS	9.78	10.61	12.13	12.92	10.15	8.96	7.40	20.45%
YoY %	-7.82%	-12.53%	-6.11%	27.29%	13.28%	21.08%	-	-
Horiz. %	132.16%	143.38%	163.92%	174.59%	137.16%	121.08%	100.00%	-
DPS	4.50	4.25	4.50	4.00	3.00	2.75	2.37	53.39%
YoY %	5.88%	-5.56%	12.50%	33.33%	9.09%	16.03%	-	-
Horiz. %	189.87%	179.32%	189.87%	168.78%	126.58%	116.03%	100.00%	-
NAPS	0.73	0.72	0.73	0.71	0.6797	0.6672	0.6427	8.87%
YoY %	1.39%	-1.37%	2.82%	4.46%	1.87%	3.81%	-	-
Horiz. %	113.58%	112.03%	113.58%	110.47%	105.76%	103.81%	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	2.38	2.24	2.47	1.54	1.51	1.06	0.71	124.14%
YoY %	6.25%	-9.31%	60.39%	1.99%	42.45%	49.30%	-	-
Horiz. %	335.21%	315.49%	347.89%	216.90%	212.68%	149.30%	100.00%	-
P/EPS	25.55	21.59	20.36	11.69	14.43	11.68	9.32	95.99%
YoY %	18.34%	6.04%	74.17%	-18.99%	23.54%	25.32%	-	-
Horiz. %	274.14%	231.65%	218.45%	125.43%	154.83%	125.32%	100.00%	-
EY	3.91	4.63	4.91	8.55	6.93	8.56	10.73	-49.01%
YoY %	-15.55%	-5.70%	-42.57%	23.38%	-19.04%	-20.22%	-	-
Horiz. %	36.44%	43.15%	45.76%	79.68%	64.59%	79.78%	100.00%	-
DY	1.80	1.86	1.82	2.65	2.05	2.63	3.44	-35.09%
YoY %	-3.23%	2.20%	-31.32%	29.27%	-22.05%	-23.55%	-	-
Horiz. %	52.33%	54.07%	52.91%	77.03%	59.59%	76.45%	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	1.74	2.06	2.13	2.40	1.48	1.52	0.77	72.28%
YoY %	-15.53%	-3.29%	-11.25%	62.16%	-2.63%	97.40%	-	-
Horiz. %	225.97%	267.53%	276.62%	311.69%	192.21%	197.40%	100.00%	-
P/EPS	18.60	19.80	17.56	18.19	14.16	16.70	10.13	50.00%
YoY %	-6.06%	12.76%	-3.46%	28.46%	-15.21%	64.86%	-	-
Horiz. %	183.61%	195.46%	173.35%	179.57%	139.78%	164.86%	100.00%	-
EY	5.38	5.05	5.70	5.50	7.06	5.99	9.87	-33.29%
YoY %	6.53%	-11.40%	3.64%	-22.10%	17.86%	-39.31%	-	-
Horiz. %	54.51%	51.17%	57.75%	55.72%	71.53%	60.69%	100.00%	-
DY	2.47	2.02	2.11	1.70	2.09	1.84	3.17	-15.33%
YoY %	22.28%	-4.27%	24.12%	-18.66%	13.59%	-41.96%	-	-
Horiz. %	77.92%	63.72%	66.56%	53.63%	65.93%	58.04%	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

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

2024-04-25 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-25 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-25 16:30:00

EMA 5

30 Mins

BUY

2024-04-25 16:20:00

EMA 5

10 Mins

BUY

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

357

PTRANS

PERAK TRANSIT BERHAD

348

HLIND

HONG LEONG INDUSTRIES BHD

337

SAPNRG

SAPURA ENERGY BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

273

YTLPOWR

YTL POWER INTERNATIONAL BHD

258

MYEG

MY E.G. SERVICES BHD

226

GENTING

GENTING BHD

212

PBBANK

PUBLIC BANK BHD

183

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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