[OFI] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 21.09%
YoY- 16.59%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 126,429 123,038 123,523 125,508 120,428 118,886 112,999 7.75%
PBT 9,772 10,231 9,578 10,967 8,826 9,442 9,541 1.60%
Tax -2,213 -2,370 -2,297 -2,597 -1,912 -2,026 -2,032 5.83%
NP 7,559 7,861 7,281 8,370 6,914 7,416 7,509 0.44%
-
NP to SH 7,561 7,863 7,283 8,372 6,914 7,416 7,509 0.45%
-
Tax Rate 22.65% 23.16% 23.98% 23.68% 21.66% 21.46% 21.30% -
Total Cost 118,870 115,177 116,242 117,138 113,514 111,470 105,490 8.26%
-
Net Worth 91,261 89,924 92,030 90,568 86,902 85,199 86,354 3.74%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41 41 41 41 30 30 30 23.08%
Div Payout % 0.56% 0.53% 0.58% 0.50% 0.43% 0.40% 0.40% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 91,261 89,924 92,030 90,568 86,902 85,199 86,354 3.74%
NOSH 60,040 59,949 60,150 59,979 59,932 60,000 59,968 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.98% 6.39% 5.89% 6.67% 5.74% 6.24% 6.65% -
ROE 8.28% 8.74% 7.91% 9.24% 7.96% 8.70% 8.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 210.57 205.24 205.36 209.25 200.94 198.14 188.43 7.66%
EPS 12.59 13.12 12.11 13.96 11.54 12.36 12.52 0.37%
DPS 0.07 0.07 0.07 0.07 0.05 0.05 0.05 25.06%
NAPS 1.52 1.50 1.53 1.51 1.45 1.42 1.44 3.66%
Adjusted Per Share Value based on latest NOSH - 59,979
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.69 51.27 51.48 52.30 50.19 49.54 47.09 7.75%
EPS 3.15 3.28 3.04 3.49 2.88 3.09 3.13 0.42%
DPS 0.02 0.02 0.02 0.02 0.01 0.01 0.01 58.53%
NAPS 0.3803 0.3747 0.3835 0.3774 0.3621 0.355 0.3599 3.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.02 1.18 1.15 1.13 1.17 1.09 1.27 -
P/RPS 0.48 0.57 0.56 0.54 0.58 0.55 0.67 -19.88%
P/EPS 8.10 9.00 9.50 8.10 10.14 8.82 10.14 -13.87%
EY 12.35 11.12 10.53 12.35 9.86 11.34 9.86 16.14%
DY 0.07 0.06 0.06 0.06 0.04 0.05 0.04 45.07%
P/NAPS 0.67 0.79 0.75 0.75 0.81 0.77 0.88 -16.57%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 28/08/07 30/05/07 26/02/07 27/11/06 23/08/06 -
Price 1.05 1.02 1.12 1.09 1.28 1.19 1.16 -
P/RPS 0.50 0.50 0.55 0.52 0.64 0.60 0.62 -13.32%
P/EPS 8.34 7.78 9.25 7.81 11.10 9.63 9.26 -6.72%
EY 11.99 12.86 10.81 12.81 9.01 10.39 10.79 7.26%
DY 0.07 0.07 0.06 0.06 0.04 0.04 0.04 45.07%
P/NAPS 0.69 0.68 0.73 0.72 0.88 0.84 0.81 -10.11%

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

Post a Comment