[OFI] QoQ TTM Result on 31-Dec-2011 [#3]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	208,647	201,808	195,269	181,410	167,003	159,312	149,295	24.92%
YoY %	3.39%	3.35%	7.64%	8.63%	4.83%	6.71%	-	-
Horiz. %	139.75%	135.17%	130.79%	121.51%	111.86%	106.71%	100.00%	-
PBT	16,304	14,497	16,799	13,036	12,731	12,079	11,088	29.21%
YoY %	12.46%	-13.70%	28.87%	2.40%	5.40%	8.94%	-	-
Horiz. %	147.04%	130.74%	151.51%	117.57%	114.82%	108.94%	100.00%	-
Tax	-3,301	-3,121	-3,442	-2,546	-2,818	-2,795	-2,348	25.41%
YoY %	-5.77%	9.33%	-35.19%	9.65%	-0.82%	-19.04%	-	-
Horiz. %	140.59%	132.92%	146.59%	108.43%	120.02%	119.04%	100.00%	-
NP	13,003	11,376	13,357	10,490	9,913	9,284	8,740	30.22%
YoY %	14.30%	-14.83%	27.33%	5.82%	6.78%	6.22%	-	-
Horiz. %	148.78%	130.16%	152.83%	120.02%	113.42%	106.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,769	11,065	13,027	10,220	9,694	9,183	8,700	29.05%
YoY %	15.40%	-15.06%	27.47%	5.43%	5.56%	5.55%	-	-
Horiz. %	146.77%	127.18%	149.74%	117.47%	111.43%	105.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.25%	21.53%	20.49%	19.53%	22.13%	23.14%	21.18%	-
YoY %	-5.95%	5.08%	4.92%	-11.75%	-4.36%	9.25%	-	-
Horiz. %	95.61%	101.65%	96.74%	92.21%	104.49%	109.25%	100.00%	-
Total Cost	195,644	190,432	181,912	170,920	157,090	150,028	140,555	24.59%
YoY %	2.74%	4.68%	6.43%	8.80%	4.71%	6.74%	-	-
Horiz. %	139.19%	135.49%	129.42%	121.60%	111.76%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,627	126,599	124,734	122,492	120,639	120,000	116,285	7.48%
YoY %	2.39%	1.50%	1.83%	1.54%	0.53%	3.19%	-	-
Horiz. %	111.47%	108.87%	107.27%	105.34%	103.74%	103.19%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	4,800	4,200	4,800	4,800	3,611	2,422	1,222	148.33%
YoY %	14.29%	-12.50%	0.00%	32.93%	49.09%	98.20%	-	-
Horiz. %	392.80%	343.70%	392.80%	392.80%	295.50%	198.20%	100.00%	-
Div Payout %	37.60%	37.96%	36.85%	46.97%	37.25%	26.38%	14.06%	-
YoY %	-0.95%	3.01%	-21.55%	26.09%	41.21%	87.62%	-	-
Horiz. %	267.43%	269.99%	262.09%	334.07%	264.94%	187.62%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	129,627	126,599	124,734	122,492	120,639	120,000	116,285	7.48%
YoY %	2.39%	1.50%	1.83%	1.54%	0.53%	3.19%	-	-
Horiz. %	111.47%	108.87%	107.27%	105.34%	103.74%	103.19%	100.00%	-
NOSH	60,012	60,000	59,968	60,045	60,019	60,000	59,941	0.07%
YoY %	0.02%	0.05%	-0.13%	0.04%	0.03%	0.10%	-	-
Horiz. %	100.12%	100.10%	100.05%	100.17%	100.13%	100.10%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	6.23%	5.64%	6.84%	5.78%	5.94%	5.83%	5.85%	-
YoY %	10.46%	-17.54%	18.34%	-2.69%	1.89%	-0.34%	-	-
Horiz. %	106.50%	96.41%	116.92%	98.80%	101.54%	99.66%	100.00%	-
ROE	9.85%	8.74%	10.44%	8.34%	8.04%	7.65%	7.48%	-
YoY %	12.70%	-16.28%	25.18%	3.73%	5.10%	2.27%	-	-
Horiz. %	131.68%	116.84%	139.57%	111.50%	107.49%	102.27%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	347.67	336.35	325.62	302.12	278.25	265.52	249.07	24.82%
YoY %	3.37%	3.30%	7.78%	8.58%	4.79%	6.60%	-	-
Horiz. %	139.59%	135.04%	130.73%	121.30%	111.72%	106.60%	100.00%	-
EPS	21.28	18.44	21.72	17.02	16.15	15.31	14.51	28.99%
YoY %	15.40%	-15.10%	27.61%	5.39%	5.49%	5.51%	-	-
Horiz. %	146.66%	127.08%	149.69%	117.30%	111.30%	105.51%	100.00%	-
DPS	8.00	7.00	8.00	8.00	6.02	4.04	2.04	148.06%
YoY %	14.29%	-12.50%	0.00%	32.89%	49.01%	98.04%	-	-
Horiz. %	392.16%	343.14%	392.16%	392.16%	295.10%	198.04%	100.00%	-
NAPS	2.16	2.11	2.08	2.04	2.01	2.00	1.94	7.40%
YoY %	2.37%	1.44%	1.96%	1.49%	0.50%	3.09%	-	-
Horiz. %	111.34%	108.76%	107.22%	105.15%	103.61%	103.09%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 60,045
RPS	86.94	84.09	81.36	75.59	69.58	66.38	62.21	24.92%
YoY %	3.39%	3.36%	7.63%	8.64%	4.82%	6.70%	-	-
Horiz. %	139.75%	135.17%	130.78%	121.51%	111.85%	106.70%	100.00%	-
EPS	5.32	4.61	5.43	4.26	4.04	3.83	3.63	28.93%
YoY %	15.40%	-15.10%	27.46%	5.45%	5.48%	5.51%	-	-
Horiz. %	146.56%	127.00%	149.59%	117.36%	111.29%	105.51%	100.00%	-
DPS	2.00	1.75	2.00	2.00	1.50	1.01	0.51	148.06%
YoY %	14.29%	-12.50%	0.00%	33.33%	48.51%	98.04%	-	-
Horiz. %	392.16%	343.14%	392.16%	392.16%	294.12%	198.04%	100.00%	-
NAPS	0.5401	0.5275	0.5197	0.5104	0.5027	0.50	0.4845	7.48%
YoY %	2.39%	1.50%	1.82%	1.53%	0.54%	3.20%	-	-
Horiz. %	111.48%	108.88%	107.27%	105.35%	103.76%	103.20%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.68	1.54	1.52	1.50	1.36	1.60	1.61	-
P/RPS	0.48	0.46	0.47	0.50	0.49	0.60	0.65	-18.25%
YoY %	4.35%	-2.13%	-6.00%	2.04%	-18.33%	-7.69%	-	-
Horiz. %	73.85%	70.77%	72.31%	76.92%	75.38%	92.31%	100.00%	-
P/EPS	7.90	8.35	7.00	8.81	8.42	10.45	11.09	-20.18%
YoY %	-5.39%	19.29%	-20.54%	4.63%	-19.43%	-5.77%	-	-
Horiz. %	71.24%	75.29%	63.12%	79.44%	75.92%	94.23%	100.00%	-
EY	12.66	11.98	14.29	11.35	11.88	9.57	9.02	25.28%
YoY %	5.68%	-16.17%	25.90%	-4.46%	24.14%	6.10%	-	-
Horiz. %	140.35%	132.82%	158.43%	125.83%	131.71%	106.10%	100.00%	-
DY	4.76	4.55	5.26	5.33	4.43	2.52	1.27	140.70%
YoY %	4.62%	-13.50%	-1.31%	20.32%	75.79%	98.43%	-	-
Horiz. %	374.80%	358.27%	414.17%	419.69%	348.82%	198.43%	100.00%	-
P/NAPS	0.78	0.73	0.73	0.74	0.68	0.80	0.83	-4.04%
YoY %	6.85%	0.00%	-1.35%	8.82%	-15.00%	-3.61%	-	-
Horiz. %	93.98%	87.95%	87.95%	89.16%	81.93%	96.39%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	28/08/12	29/05/12	23/02/12	29/11/11	25/08/11	26/05/11	-
Price	1.70	1.88	1.48	1.59	1.41	1.44	1.61	-
P/RPS	0.49	0.56	0.45	0.53	0.51	0.54	0.65	-17.12%
YoY %	-12.50%	24.44%	-15.09%	3.92%	-5.56%	-16.92%	-	-
Horiz. %	75.38%	86.15%	69.23%	81.54%	78.46%	83.08%	100.00%	-
P/EPS	7.99	10.19	6.81	9.34	8.73	9.41	11.09	-19.58%
YoY %	-21.59%	49.63%	-27.09%	6.99%	-7.23%	-15.15%	-	-
Horiz. %	72.05%	91.88%	61.41%	84.22%	78.72%	84.85%	100.00%	-
EY	12.52	9.81	14.68	10.70	11.45	10.63	9.02	24.35%
YoY %	27.62%	-33.17%	37.20%	-6.55%	7.71%	17.85%	-	-
Horiz. %	138.80%	108.76%	162.75%	118.63%	126.94%	117.85%	100.00%	-
DY	4.71	3.72	5.41	5.03	4.27	2.81	1.27	139.02%
YoY %	26.61%	-31.24%	7.55%	17.80%	51.96%	121.26%	-	-
Horiz. %	370.87%	292.91%	425.98%	396.06%	336.22%	221.26%	100.00%	-
P/NAPS	0.79	0.89	0.71	0.78	0.70	0.72	0.83	-3.23%
YoY %	-11.24%	25.35%	-8.97%	11.43%	-2.78%	-13.25%	-	-
Horiz. %	95.18%	107.23%	85.54%	93.98%	84.34%	86.75%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-10 16:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-10 16:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-10 16:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-10 16:10:00

TURTLE SYSTEM 20

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

575

PTRANS

PERAK TRANSIT BERHAD

571

HLIND

HONG LEONG INDUSTRIES BHD

550

VSTECS

VSTECS BERHAD

409

GENTING

GENTING BHD

398

YTLPOWR

YTL POWER INTERNATIONAL BHD

350

MYEG

MY E.G. SERVICES BHD

349

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

330

TOPGLOV

TOP GLOVE CORPORATION BHD

320

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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