[OFI] QoQ Annualized Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 253,788 286,838 295,332 281,042 267,316 288,310 286,782 -7.85% QoQ % -11.52% -2.88% 5.08% 5.13% -7.28% 0.53% - Horiz. % 88.49% 100.02% 102.98% 98.00% 93.21% 100.53% 100.00%
PBT 10,876 18,173 19,810 15,104 16,260 8,254 12,370 -8.25% QoQ % -40.15% -8.27% 31.16% -7.11% 97.00% -33.28% - Horiz. % 87.92% 146.90% 160.14% 122.10% 131.44% 66.72% 100.00%
Tax -3,024 -3,542 -5,245 -3,494 -3,720 2,943 2,202 - QoQ % 14.62% 32.47% -50.12% 6.08% -226.40% 33.61% - Horiz. % -137.29% -160.81% -238.14% -158.63% -168.89% 133.61% 100.00%
NP 7,852 14,631 14,565 11,610 12,540 11,197 14,573 -33.86% QoQ % -46.33% 0.45% 25.46% -7.42% 11.99% -23.17% - Horiz. % 53.88% 100.40% 99.95% 79.67% 86.05% 76.83% 100.00%
NP to SH 7,852 14,631 14,565 11,610 12,540 11,201 14,578 -33.88% QoQ % -46.33% 0.45% 25.46% -7.42% 11.95% -23.17% - Horiz. % 53.86% 100.36% 99.91% 79.64% 86.02% 76.83% 100.00%
Tax Rate 27.80 % 19.49 % 26.48 % 23.13 % 22.88 % -35.66 % -17.81 % - QoQ % 42.64% -26.40% 14.48% 1.09% 164.16% -100.22% - Horiz. % -156.09% -109.43% -148.68% -129.87% -128.47% 200.22% 100.00%
Total Cost 245,936 272,207 280,766 269,432 254,776 277,113 272,209 -6.56% QoQ % -9.65% -3.05% 4.21% 5.75% -8.06% 1.80% - Horiz. % 90.35% 100.00% 103.14% 98.98% 93.60% 101.80% 100.00%
Net Worth 192,000 192,000 194,400 189,600 187,199 184,799 184,799 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,880 5,280 - 4,800 4,800 6,000 7,999 -49.49% QoQ % -45.45% 0.00% 0.00% 0.00% -20.00% -25.00% - Horiz. % 36.00% 66.00% 0.00% 60.00% 60.00% 75.00% 100.00%
Div Payout % 36.68 % 36.09 % - % 41.34 % 38.28 % 53.57 % 54.87 % -23.60% QoQ % 1.63% 0.00% 0.00% 7.99% -28.54% -2.37% - Horiz. % 66.85% 65.77% 0.00% 75.34% 69.76% 97.63% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 192,000 192,000 194,400 189,600 187,199 184,799 184,799 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.09 % 5.10 % 4.93 % 4.13 % 4.69 % 3.88 % 5.08 % -28.28% QoQ % -39.41% 3.45% 19.37% -11.94% 20.88% -23.62% - Horiz. % 60.83% 100.39% 97.05% 81.30% 92.32% 76.38% 100.00%
ROE 4.09 % 7.62 % 7.49 % 6.12 % 6.70 % 6.06 % 7.89 % -35.55% QoQ % -46.33% 1.74% 22.39% -8.66% 10.56% -23.19% - Horiz. % 51.84% 96.58% 94.93% 77.57% 84.92% 76.81% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 105.75 119.52 123.06 117.10 111.38 120.13 119.49 -7.84% QoQ % -11.52% -2.88% 5.09% 5.14% -7.28% 0.54% - Horiz. % 88.50% 100.03% 102.99% 98.00% 93.21% 100.54% 100.00%
EPS 3.28 6.10 6.07 4.84 5.24 4.67 6.08 -33.81% QoQ % -46.23% 0.49% 25.41% -7.63% 12.21% -23.19% - Horiz. % 53.95% 100.33% 99.84% 79.61% 86.18% 76.81% 100.00%
DPS 1.20 2.20 0.00 2.00 2.00 2.50 3.33 -49.45% QoQ % -45.45% 0.00% 0.00% 0.00% -20.00% -24.92% - Horiz. % 36.04% 66.07% 0.00% 60.06% 60.06% 75.08% 100.00%
NAPS 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 0.7700 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 105.75 119.52 123.06 117.10 111.38 120.13 119.49 -7.84% QoQ % -11.52% -2.88% 5.09% 5.14% -7.28% 0.54% - Horiz. % 88.50% 100.03% 102.99% 98.00% 93.21% 100.54% 100.00%
EPS 3.28 6.10 6.07 4.84 5.24 4.67 6.08 -33.81% QoQ % -46.23% 0.49% 25.41% -7.63% 12.21% -23.19% - Horiz. % 53.95% 100.33% 99.84% 79.61% 86.18% 76.81% 100.00%
DPS 1.20 2.20 0.00 2.00 2.00 2.50 3.33 -49.45% QoQ % -45.45% 0.00% 0.00% 0.00% -20.00% -24.92% - Horiz. % 36.04% 66.07% 0.00% 60.06% 60.06% 75.08% 100.00%
NAPS 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 0.7700 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7600 0.7700 0.6900 0.8050 0.9550 0.9550 1.3700 -
P/RPS 0.72 0.64 0.56 0.69 0.86 0.79 1.15 -26.88% QoQ % 12.50% 14.29% -18.84% -19.77% 8.86% -31.30% - Horiz. % 62.61% 55.65% 48.70% 60.00% 74.78% 68.70% 100.00%
P/EPS 23.23 12.63 11.37 16.64 18.28 20.46 22.55 2.01% QoQ % 83.93% 11.08% -31.67% -8.97% -10.65% -9.27% - Horiz. % 103.02% 56.01% 50.42% 73.79% 81.06% 90.73% 100.00%
EY 4.30 7.92 8.80 6.01 5.47 4.89 4.43 -1.97% QoQ % -45.71% -10.00% 46.42% 9.87% 11.86% 10.38% - Horiz. % 97.07% 178.78% 198.65% 135.67% 123.48% 110.38% 100.00%
DY 1.58 2.86 0.00 2.48 2.09 2.62 2.43 -25.01% QoQ % -44.76% 0.00% 0.00% 18.66% -20.23% 7.82% - Horiz. % 65.02% 117.70% 0.00% 102.06% 86.01% 107.82% 100.00%
P/NAPS 0.95 0.96 0.85 1.02 1.22 1.24 1.78 -34.28% QoQ % -1.04% 12.94% -16.67% -16.39% -1.61% -30.34% - Horiz. % 53.37% 53.93% 47.75% 57.30% 68.54% 69.66% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.7000 0.8050 0.7200 0.6700 0.8500 0.9300 1.0700 -
P/RPS 0.66 0.67 0.59 0.57 0.76 0.77 0.90 -18.73% QoQ % -1.49% 13.56% 3.51% -25.00% -1.30% -14.44% - Horiz. % 73.33% 74.44% 65.56% 63.33% 84.44% 85.56% 100.00%
P/EPS 21.40 13.20 11.86 13.85 16.27 19.93 17.61 13.92% QoQ % 62.12% 11.30% -14.37% -14.87% -18.36% 13.17% - Horiz. % 121.52% 74.96% 67.35% 78.65% 92.39% 113.17% 100.00%
EY 4.67 7.57 8.43 7.22 6.15 5.02 5.68 -12.27% QoQ % -38.31% -10.20% 16.76% 17.40% 22.51% -11.62% - Horiz. % 82.22% 133.27% 148.42% 127.11% 108.27% 88.38% 100.00%
DY 1.71 2.73 0.00 2.99 2.35 2.69 3.12 -33.10% QoQ % -37.36% 0.00% 0.00% 27.23% -12.64% -13.78% - Horiz. % 54.81% 87.50% 0.00% 95.83% 75.32% 86.22% 100.00%
P/NAPS 0.88 1.01 0.89 0.85 1.09 1.21 1.39 -26.33% QoQ % -12.87% 13.48% 4.71% -22.02% -9.92% -12.95% - Horiz. % 63.31% 72.66% 64.03% 61.15% 78.42% 87.05% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
OFIH2Qtr2019.PDF 
