[OFI] QoQ TTM Result on 31-Dec-2015 [#3]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	255,555	251,605	244,922	240,451	234,959	233,127	237,028	5.13%
YoY %	1.57%	2.73%	1.86%	2.34%	0.79%	-1.65%	-	-
Horiz. %	107.82%	106.15%	103.33%	101.44%	99.13%	98.35%	100.00%	-
PBT	21,861	29,072	32,060	34,589	37,046	29,082	25,424	-9.55%
YoY %	-24.80%	-9.32%	-7.31%	-6.63%	27.38%	14.39%	-	-
Horiz. %	85.99%	114.35%	126.10%	136.05%	145.71%	114.39%	100.00%	-
Tax	-3,716	-5,583	-6,584	-5,470	-6,038	-4,720	-3,915	-3.40%
YoY %	33.44%	15.20%	-20.37%	9.41%	-27.92%	-20.56%	-	-
Horiz. %	94.92%	142.61%	168.17%	139.72%	154.23%	120.56%	100.00%	-
NP	18,145	23,489	25,476	29,119	31,008	24,362	21,509	-10.69%
YoY %	-22.75%	-7.80%	-12.51%	-6.09%	27.28%	13.26%	-	-
Horiz. %	84.36%	109.21%	118.44%	135.38%	144.16%	113.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,139	23,482	25,459	29,113	31,000	24,357	21,509	-10.71%
YoY %	-22.75%	-7.77%	-12.55%	-6.09%	27.27%	13.24%	-	-
Horiz. %	84.33%	109.17%	118.36%	135.35%	144.13%	113.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.00%	19.20%	20.54%	15.81%	16.30%	16.23%	15.40%	-
YoY %	-11.46%	-6.52%	29.92%	-3.01%	0.43%	5.39%	-	-
Horiz. %	110.39%	124.68%	133.38%	102.66%	105.84%	105.39%	100.00%	-
Total Cost	237,410	228,116	219,446	211,332	203,951	208,765	215,519	6.64%
YoY %	4.07%	3.95%	3.84%	3.62%	-2.31%	-3.13%	-	-
Horiz. %	110.16%	105.84%	101.82%	98.06%	94.63%	96.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,600	175,200	172,800	175,200	170,399	163,119	160,136	7.12%
YoY %	1.37%	1.39%	-1.37%	2.82%	4.46%	1.86%	-	-
Horiz. %	110.91%	109.41%	107.91%	109.41%	106.41%	101.86%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	9,600	10,800	10,199	10,797	9,598	7,197	6,597	28.32%
YoY %	-11.11%	5.89%	-5.54%	12.49%	33.36%	9.10%	-	-
Horiz. %	145.52%	163.71%	154.60%	163.67%	145.49%	109.10%	100.00%	-
Div Payout %	52.92%	45.99%	40.06%	37.09%	30.96%	29.55%	30.67%	-
YoY %	15.07%	14.80%	8.01%	19.80%	4.77%	-3.65%	-	-
Horiz. %	172.55%	149.95%	130.62%	120.93%	100.95%	96.35%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	177,600	175,200	172,800	175,200	170,399	163,119	160,136	7.12%
YoY %	1.37%	1.39%	-1.37%	2.82%	4.46%	1.86%	-	-
Horiz. %	110.91%	109.41%	107.91%	109.41%	106.41%	101.86%	100.00%	-
NOSH	240,000	240,000	240,000	240,000	240,000	59,970	59,976	151.41%
YoY %	0.00%	0.00%	0.00%	0.00%	300.20%	-0.01%	-	-
Horiz. %	400.16%	400.16%	400.16%	400.16%	400.16%	99.99%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	7.10%	9.34%	10.40%	12.11%	13.20%	10.45%	9.07%	-
YoY %	-23.98%	-10.19%	-14.12%	-8.26%	26.32%	15.21%	-	-
Horiz. %	78.28%	102.98%	114.66%	133.52%	145.53%	115.21%	100.00%	-
ROE	10.21%	13.40%	14.73%	16.62%	18.19%	14.93%	13.43%	-
YoY %	-23.81%	-9.03%	-11.37%	-8.63%	21.84%	11.17%	-	-
Horiz. %	76.02%	99.78%	109.68%	123.75%	135.44%	111.17%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	106.48	104.84	102.05	100.19	97.90	388.74	395.20	-58.18%
YoY %	1.56%	2.73%	1.86%	2.34%	-74.82%	-1.63%	-	-
Horiz. %	26.94%	26.53%	25.82%	25.35%	24.77%	98.37%	100.00%	-
EPS	7.56	9.78	10.61	12.13	12.92	40.62	35.86	-64.47%
YoY %	-22.70%	-7.82%	-12.53%	-6.11%	-68.19%	13.27%	-	-
Horiz. %	21.08%	27.27%	29.59%	33.83%	36.03%	113.27%	100.00%	-
DPS	4.00	4.50	4.25	4.50	4.00	12.00	11.00	-48.95%
YoY %	-11.11%	5.88%	-5.56%	12.50%	-66.67%	9.09%	-	-
Horiz. %	36.36%	40.91%	38.64%	40.91%	36.36%	109.09%	100.00%	-
NAPS	0.74	0.73	0.72	0.73	0.71	2.72	2.67	-57.39%
YoY %	1.37%	1.39%	-1.37%	2.82%	-73.90%	1.87%	-	-
Horiz. %	27.72%	27.34%	26.97%	27.34%	26.59%	101.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	106.48	104.84	102.05	100.19	97.90	97.14	98.76	5.13%
YoY %	1.56%	2.73%	1.86%	2.34%	0.78%	-1.64%	-	-
Horiz. %	107.82%	106.16%	103.33%	101.45%	99.13%	98.36%	100.00%	-
EPS	7.56	9.78	10.61	12.13	12.92	10.15	8.96	-10.68%
YoY %	-22.70%	-7.82%	-12.53%	-6.11%	27.29%	13.28%	-	-
Horiz. %	84.37%	109.15%	118.42%	135.38%	144.20%	113.28%	100.00%	-
DPS	4.00	4.50	4.25	4.50	4.00	3.00	2.75	28.28%
YoY %	-11.11%	5.88%	-5.56%	12.50%	33.33%	9.09%	-	-
Horiz. %	145.45%	163.64%	154.55%	163.64%	145.45%	109.09%	100.00%	-
NAPS	0.74	0.73	0.72	0.73	0.71	0.6797	0.6672	7.12%
YoY %	1.37%	1.39%	-1.37%	2.82%	4.46%	1.87%	-	-
Horiz. %	110.91%	109.41%	107.91%	109.41%	106.41%	101.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	1.74	2.50	2.29	2.47	1.51	5.86	4.19	-
P/RPS	1.63	2.38	2.24	2.47	1.54	1.51	1.06	33.12%
YoY %	-31.51%	6.25%	-9.31%	60.39%	1.99%	42.45%	-	-
Horiz. %	153.77%	224.53%	211.32%	233.02%	145.28%	142.45%	100.00%	-
P/EPS	23.02	25.55	21.59	20.36	11.69	14.43	11.68	57.00%
YoY %	-9.90%	18.34%	6.04%	74.17%	-18.99%	23.54%	-	-
Horiz. %	197.09%	218.75%	184.85%	174.32%	100.09%	123.54%	100.00%	-
EY	4.34	3.91	4.63	4.91	8.55	6.93	8.56	-36.33%
YoY %	11.00%	-15.55%	-5.70%	-42.57%	23.38%	-19.04%	-	-
Horiz. %	50.70%	45.68%	54.09%	57.36%	99.88%	80.96%	100.00%	-
DY	2.30	1.80	1.86	1.82	2.65	2.05	2.63	-8.52%
YoY %	27.78%	-3.23%	2.20%	-31.32%	29.27%	-22.05%	-	-
Horiz. %	87.45%	68.44%	70.72%	69.20%	100.76%	77.95%	100.00%	-
P/NAPS	2.35	3.42	3.18	3.38	2.13	2.15	1.57	30.75%
YoY %	-31.29%	7.55%	-5.92%	58.69%	-0.93%	36.94%	-	-
Horiz. %	149.68%	217.83%	202.55%	215.29%	135.67%	136.94%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	23/08/16	26/05/16	24/02/16	26/11/15	26/08/15	21/05/15	-
Price	1.44	1.82	2.10	2.13	2.35	5.75	5.99	-
P/RPS	1.35	1.74	2.06	2.13	2.40	1.48	1.52	-7.58%
YoY %	-22.41%	-15.53%	-3.29%	-11.25%	62.16%	-2.63%	-	-
Horiz. %	88.82%	114.47%	135.53%	140.13%	157.89%	97.37%	100.00%	-
P/EPS	19.05	18.60	19.80	17.56	18.19	14.16	16.70	9.14%
YoY %	2.42%	-6.06%	12.76%	-3.46%	28.46%	-15.21%	-	-
Horiz. %	114.07%	111.38%	118.56%	105.15%	108.92%	84.79%	100.00%	-
EY	5.25	5.38	5.05	5.70	5.50	7.06	5.99	-8.39%
YoY %	-2.42%	6.53%	-11.40%	3.64%	-22.10%	17.86%	-	-
Horiz. %	87.65%	89.82%	84.31%	95.16%	91.82%	117.86%	100.00%	-
DY	2.78	2.47	2.02	2.11	1.70	2.09	1.84	31.57%
YoY %	12.55%	22.28%	-4.27%	24.12%	-18.66%	13.59%	-	-
Horiz. %	151.09%	134.24%	109.78%	114.67%	92.39%	113.59%	100.00%	-
P/NAPS	1.95	2.49	2.92	2.92	3.31	2.11	2.24	-8.80%
YoY %	-21.69%	-14.73%	0.00%	-11.78%	56.87%	-5.80%	-	-
Horiz. %	87.05%	111.16%	130.36%	130.36%	147.77%	94.20%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-19 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-19 16:20:00

EMA 5

10 Mins

BUY

2024-04-19 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 15:00:00

EMA 5

5 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

PTRANS

PERAK TRANSIT BERHAD

412

MPI

MALAYSIAN PACIFIC INDUSTRIES

411

HLIND

HONG LEONG INDUSTRIES BHD

384

YTLPOWR

YTL POWER INTERNATIONAL BHD

373

SAPNRG

SAPURA ENERGY BERHAD

332

MAYBANK

MALAYAN BANKING BHD

332

PBBANK

PUBLIC BANK BHD

309

GENTING

GENTING BHD

295

DNEX

DAGANG NEXCHANGE BERHAD

269

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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