[OFI] YoY Annual (Unaudited) Result on 31-Mar-2015 [#4]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Annual (Unaudited) Result
Revenue	288,310	256,083	244,922	237,028	226,889	212,100	195,269	6.70%
YoY %	12.58%	4.56%	3.33%	4.47%	6.97%	8.62%	-	-
Horiz. %	147.65%	131.14%	125.43%	121.39%	116.19%	108.62%	100.00%	-
PBT	8,254	23,062	32,059	25,424	20,641	16,311	16,799	-11.16%
YoY %	-64.21%	-28.06%	26.10%	23.17%	26.55%	-2.90%	-	-
Horiz. %	49.13%	137.28%	190.84%	151.34%	122.87%	97.10%	100.00%	-
Tax	2,943	-4,829	-6,584	-3,915	-4,434	-3,459	-3,442	-
YoY %	160.94%	26.66%	-68.17%	11.71%	-28.19%	-0.49%	-	-
Horiz. %	-85.50%	140.30%	191.28%	113.74%	128.82%	100.49%	100.00%	-
NP	11,197	18,233	25,475	21,509	16,207	12,852	13,357	-2.89%
YoY %	-38.59%	-28.43%	18.44%	32.71%	26.10%	-3.78%	-	-
Horiz. %	83.83%	136.51%	190.72%	161.03%	121.34%	96.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,201	18,245	25,459	21,509	16,171	12,773	13,088	-2.56%
YoY %	-38.61%	-28.34%	18.36%	33.01%	26.60%	-2.41%	-	-
Horiz. %	85.58%	139.40%	194.52%	164.34%	123.56%	97.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-35.66%	20.94%	20.54%	15.40%	21.48%	21.21%	20.49%	-
YoY %	-270.30%	1.95%	33.38%	-28.31%	1.27%	3.51%	-	-
Horiz. %	-174.04%	102.20%	100.24%	75.16%	104.83%	103.51%	100.00%	-
Total Cost	277,113	237,850	219,447	215,519	210,682	199,248	181,912	7.26%
YoY %	16.51%	8.39%	1.82%	2.30%	5.74%	9.53%	-	-
Horiz. %	152.33%	130.75%	120.63%	118.47%	115.82%	109.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,799	182,399	172,766	160,207	143,972	132,589	124,819	6.75%
YoY %	1.32%	5.58%	7.84%	11.28%	8.59%	6.23%	-	-
Horiz. %	148.05%	146.13%	138.41%	128.35%	115.34%	106.23%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	6,000	9,600	15,596	7,800	5,698	4,799	4,800	3.78%
YoY %	-37.50%	-38.45%	99.95%	36.89%	18.73%	-0.02%	-	-
Horiz. %	125.00%	200.00%	324.92%	162.50%	118.71%	99.98%	100.00%	-
Div Payout %	53.57%	52.62%	61.26%	36.27%	35.24%	37.58%	36.68%	-
YoY %	1.81%	-14.10%	68.90%	2.92%	-6.23%	2.45%	-	-
Horiz. %	146.05%	143.46%	167.01%	98.88%	96.07%	102.45%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	184,799	182,399	172,766	160,207	143,972	132,589	124,819	6.75%
YoY %	1.32%	5.58%	7.84%	11.28%	8.59%	6.23%	-	-
Horiz. %	148.05%	146.13%	138.41%	128.35%	115.34%	106.23%	100.00%	-
NOSH	240,000	240,000	239,952	60,002	59,988	59,995	60,009	25.97%
YoY %	0.00%	0.02%	299.91%	0.02%	-0.01%	-0.02%	-	-
Horiz. %	399.94%	399.94%	399.86%	99.99%	99.97%	99.98%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	3.88%	7.12%	10.40%	9.07%	7.14%	6.06%	6.84%	-
YoY %	-45.51%	-31.54%	14.66%	27.03%	17.82%	-11.40%	-	-
Horiz. %	56.73%	104.09%	152.05%	132.60%	104.39%	88.60%	100.00%	-
ROE	6.06%	10.00%	14.74%	13.43%	11.23%	9.63%	10.49%	-
YoY %	-39.40%	-32.16%	9.75%	19.59%	16.61%	-8.20%	-	-
Horiz. %	57.77%	95.33%	140.51%	128.03%	107.05%	91.80%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	120.13	106.70	102.07	395.03	378.22	353.53	325.40	-15.29%
YoY %	12.59%	4.54%	-74.16%	4.44%	6.98%	8.64%	-	-
Horiz. %	36.92%	32.79%	31.37%	121.40%	116.23%	108.64%	100.00%	-
EPS	4.67	7.60	10.61	35.85	26.95	21.29	21.81	-22.64%
YoY %	-38.55%	-28.37%	-70.40%	33.02%	26.59%	-2.38%	-	-
Horiz. %	21.41%	34.85%	48.65%	164.37%	123.57%	97.62%	100.00%	-
DPS	2.50	4.00	6.50	13.00	9.50	8.00	8.00	-17.61%
YoY %	-37.50%	-38.46%	-50.00%	36.84%	18.75%	0.00%	-	-
Horiz. %	31.25%	50.00%	81.25%	162.50%	118.75%	100.00%	100.00%	-
NAPS	0.77	0.76	0.72	2.67	2.40	2.21	2.08	-15.25%
YoY %	1.32%	5.56%	-73.03%	11.25%	8.60%	6.25%	-	-
Horiz. %	37.02%	36.54%	34.62%	128.37%	115.38%	106.25%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 59,976
RPS	120.13	106.70	102.05	98.76	94.54	88.38	81.36	6.70%
YoY %	12.59%	4.56%	3.33%	4.46%	6.97%	8.63%	-	-
Horiz. %	147.65%	131.15%	125.43%	121.39%	116.20%	108.63%	100.00%	-
EPS	4.67	7.60	10.61	8.96	6.74	5.32	5.45	-2.54%
YoY %	-38.55%	-28.37%	18.42%	32.94%	26.69%	-2.39%	-	-
Horiz. %	85.69%	139.45%	194.68%	164.40%	123.67%	97.61%	100.00%	-
DPS	2.50	4.00	6.50	3.25	2.37	2.00	2.00	3.78%
YoY %	-37.50%	-38.46%	100.00%	37.13%	18.50%	0.00%	-	-
Horiz. %	125.00%	200.00%	325.00%	162.50%	118.50%	100.00%	100.00%	-
NAPS	0.77	0.76	0.7199	0.6675	0.5999	0.5525	0.5201	6.75%
YoY %	1.32%	5.57%	7.85%	11.27%	8.58%	6.23%	-	-
Horiz. %	148.05%	146.13%	138.42%	128.34%	115.34%	106.23%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	0.955	1.56	2.29	4.19	2.46	1.70	1.52	-
P/RPS	0.79	1.46	2.24	1.06	0.65	0.48	0.47	9.03%
YoY %	-45.89%	-34.82%	111.32%	63.08%	35.42%	2.13%	-	-
Horiz. %	168.09%	310.64%	476.60%	225.53%	138.30%	102.13%	100.00%	-
P/EPS	20.46	20.52	21.58	11.69	9.13	7.98	6.97	19.64%
YoY %	-0.29%	-4.91%	84.60%	28.04%	14.41%	14.49%	-	-
Horiz. %	293.54%	294.40%	309.61%	167.72%	130.99%	114.49%	100.00%	-
EY	4.89	4.87	4.63	8.56	10.96	12.52	14.35	-16.41%
YoY %	0.41%	5.18%	-45.91%	-21.90%	-12.46%	-12.75%	-	-
Horiz. %	34.08%	33.94%	32.26%	59.65%	76.38%	87.25%	100.00%	-
DY	2.62	2.56	2.84	3.10	3.86	4.71	5.26	-10.96%
YoY %	2.34%	-9.86%	-8.39%	-19.69%	-18.05%	-10.46%	-	-
Horiz. %	49.81%	48.67%	53.99%	58.94%	73.38%	89.54%	100.00%	-
P/NAPS	1.24	2.05	3.18	1.57	1.03	0.77	0.73	9.22%
YoY %	-39.51%	-35.53%	102.55%	52.43%	33.77%	5.48%	-	-
Horiz. %	169.86%	280.82%	435.62%	215.07%	141.10%	105.48%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	29/05/17	26/05/16	21/05/15	29/05/14	28/05/13	29/05/12	-
Price	0.93	1.65	2.10	5.99	2.67	2.01	1.48	-
P/RPS	0.77	1.55	2.06	1.52	0.71	0.57	0.45	9.36%
YoY %	-50.32%	-24.76%	35.53%	114.08%	24.56%	26.67%	-	-
Horiz. %	171.11%	344.44%	457.78%	337.78%	157.78%	126.67%	100.00%	-
P/EPS	19.93	21.70	19.79	16.71	9.90	9.44	6.79	19.64%
YoY %	-8.16%	9.65%	18.43%	68.79%	4.87%	39.03%	-	-
Horiz. %	293.52%	319.59%	291.46%	246.10%	145.80%	139.03%	100.00%	-
EY	5.02	4.61	5.05	5.98	10.10	10.59	14.74	-16.42%
YoY %	8.89%	-8.71%	-15.55%	-40.79%	-4.63%	-28.15%	-	-
Horiz. %	34.06%	31.28%	34.26%	40.57%	68.52%	71.85%	100.00%	-
DY	2.69	2.42	3.10	2.17	3.56	3.98	5.41	-10.98%
YoY %	11.16%	-21.94%	42.86%	-39.04%	-10.55%	-26.43%	-	-
Horiz. %	49.72%	44.73%	57.30%	40.11%	65.80%	73.57%	100.00%	-
P/NAPS	1.21	2.17	2.92	2.24	1.11	0.91	0.71	9.28%
YoY %	-44.24%	-25.68%	30.36%	101.80%	21.98%	28.17%	-	-
Horiz. %	170.42%	305.63%	411.27%	315.49%	156.34%	128.17%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:40:00

ADX

5 Mins

BUY

2024-04-24 16:30:00

EMA 5

30 Mins

BUY

2024-04-24 16:00:00

EMA 5

Hourly

SELL

2024-04-24 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-04-24 16:00:00

EMA 5

30 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

379

PTRANS

PERAK TRANSIT BERHAD

371

HLIND

HONG LEONG INDUSTRIES BHD

367

SAPNRG

SAPURA ENERGY BERHAD

293

DNEX

DAGANG NEXCHANGE BERHAD

251

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

MYEG

MY E.G. SERVICES BHD

201

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

187

GENTING

GENTING BHD

184

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.80

+0.015

68,105,100

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

ORIENT

6.97

-0.18

1,220,900

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

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