[OFI] QoQ Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 77,456 68,078 63,447 65,339 80,978 73,692 66,829 10.31% QoQ % 13.78% 7.30% -2.90% -19.31% 9.89% 10.27% - Horiz. % 115.90% 101.87% 94.94% 97.77% 121.17% 110.27% 100.00%
PBT 4,905 2,922 2,719 3,315 7,306 3,487 4,065 13.30% QoQ % 67.86% 7.47% -17.98% -54.63% 109.52% -14.22% - Horiz. % 120.66% 71.88% 66.89% 81.55% 179.73% 85.78% 100.00%
Tax -518 -1,019 -756 392 -2,187 -817 -930 -32.23% QoQ % 49.17% -34.79% -292.86% 117.92% -167.69% 12.15% - Horiz. % 55.70% 109.57% 81.29% -42.15% 235.16% 87.85% 100.00%
NP 4,387 1,903 1,963 3,707 5,119 2,670 3,135 25.03% QoQ % 130.53% -3.06% -47.05% -27.58% 91.72% -14.83% - Horiz. % 139.94% 60.70% 62.62% 118.25% 163.29% 85.17% 100.00%
NP to SH 4,387 1,903 1,963 3,707 5,119 2,670 3,135 25.03% QoQ % 130.53% -3.06% -47.05% -27.58% 91.72% -14.83% - Horiz. % 139.94% 60.70% 62.62% 118.25% 163.29% 85.17% 100.00%
Tax Rate 10.56 % 34.87 % 27.80 % -11.83 % 29.93 % 23.43 % 22.88 % -40.19% QoQ % -69.72% 25.43% 335.00% -139.53% 27.74% 2.40% - Horiz. % 46.15% 152.40% 121.50% -51.70% 130.81% 102.40% 100.00%
Total Cost 73,069 66,175 61,484 61,632 75,859 71,022 63,694 9.56% QoQ % 10.42% 7.63% -0.24% -18.75% 6.81% 11.51% - Horiz. % 114.72% 103.90% 96.53% 96.76% 119.10% 111.51% 100.00%
Net Worth 194,400 192,000 192,000 192,000 194,400 189,600 187,199 2.54% QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% - Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,200 720 720 1,679 - 1,200 1,200 - QoQ % 66.67% 0.00% -57.14% 0.00% 0.00% 0.00% - Horiz. % 100.00% 60.00% 60.00% 140.00% 0.00% 100.00% 100.00%
Div Payout % 27.35 % 37.84 % 36.68 % 45.32 % - % 44.94 % 38.28 % -20.03% QoQ % -27.72% 3.16% -19.06% 0.00% 0.00% 17.40% - Horiz. % 71.45% 98.85% 95.82% 118.39% 0.00% 117.40% 100.00%
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 194,400 192,000 192,000 192,000 194,400 189,600 187,199 2.54% QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% - Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.66 % 2.80 % 3.09 % 5.67 % 6.32 % 3.62 % 4.69 % 13.31% QoQ % 102.14% -9.39% -45.50% -10.28% 74.59% -22.81% - Horiz. % 120.68% 59.70% 65.88% 120.90% 134.75% 77.19% 100.00%
ROE 2.26 % 0.99 % 1.02 % 1.93 % 2.63 % 1.41 % 1.67 % 22.28% QoQ % 128.28% -2.94% -47.15% -26.62% 86.52% -15.57% - Horiz. % 135.33% 59.28% 61.08% 115.57% 157.49% 84.43% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.27 28.37 26.44 27.22 33.74 30.71 27.85 10.29% QoQ % 13.75% 7.30% -2.87% -19.32% 9.87% 10.27% - Horiz. % 115.87% 101.87% 94.94% 97.74% 121.15% 110.27% 100.00%
EPS 1.83 0.79 0.82 1.54 2.13 1.11 1.31 24.89% QoQ % 131.65% -3.66% -46.75% -27.70% 91.89% -15.27% - Horiz. % 139.69% 60.31% 62.60% 117.56% 162.60% 84.73% 100.00%
DPS 0.50 0.30 0.30 0.70 0.00 0.50 0.50 - QoQ % 66.67% 0.00% -57.14% 0.00% 0.00% 0.00% - Horiz. % 100.00% 60.00% 60.00% 140.00% 0.00% 100.00% 100.00%
NAPS 0.8100 0.8000 0.8000 0.8000 0.8100 0.7900 0.7800 2.54% QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% - Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.27 28.37 26.44 27.22 33.74 30.71 27.85 10.29% QoQ % 13.75% 7.30% -2.87% -19.32% 9.87% 10.27% - Horiz. % 115.87% 101.87% 94.94% 97.74% 121.15% 110.27% 100.00%
EPS 1.83 0.79 0.82 1.54 2.13 1.11 1.31 24.89% QoQ % 131.65% -3.66% -46.75% -27.70% 91.89% -15.27% - Horiz. % 139.69% 60.31% 62.60% 117.56% 162.60% 84.73% 100.00%
DPS 0.50 0.30 0.30 0.70 0.00 0.50 0.50 - QoQ % 66.67% 0.00% -57.14% 0.00% 0.00% 0.00% - Horiz. % 100.00% 60.00% 60.00% 140.00% 0.00% 100.00% 100.00%
NAPS 0.8100 0.8000 0.8000 0.8000 0.8100 0.7900 0.7800 2.54% QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% - Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.6450 0.6600 0.7600 0.7700 0.6900 0.8050 0.9550 -
P/RPS 2.00 2.33 2.87 2.83 2.04 2.62 3.43 -30.14% QoQ % -14.16% -18.82% 1.41% 38.73% -22.14% -23.62% - Horiz. % 58.31% 67.93% 83.67% 82.51% 59.48% 76.38% 100.00%
P/EPS 35.29 83.24 92.92 49.85 32.35 72.36 73.11 -38.38% QoQ % -57.60% -10.42% 86.40% 54.10% -55.29% -1.03% - Horiz. % 48.27% 113.86% 127.10% 68.18% 44.25% 98.97% 100.00%
EY 2.83 1.20 1.08 2.01 3.09 1.38 1.37 61.98% QoQ % 135.83% 11.11% -46.27% -34.95% 123.91% 0.73% - Horiz. % 206.57% 87.59% 78.83% 146.72% 225.55% 100.73% 100.00%
DY 0.78 0.45 0.39 0.91 0.00 0.62 0.52 30.94% QoQ % 73.33% 15.38% -57.14% 0.00% 0.00% 19.23% - Horiz. % 150.00% 86.54% 75.00% 175.00% 0.00% 119.23% 100.00%
P/NAPS 0.80 0.83 0.95 0.96 0.85 1.02 1.22 -24.46% QoQ % -3.61% -12.63% -1.04% 12.94% -16.67% -16.39% - Horiz. % 65.57% 68.03% 77.87% 78.69% 69.67% 83.61% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 21/11/19 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 -
Price 0.6650 0.7500 0.7000 0.8050 0.7200 0.6700 0.8500 -
P/RPS 2.06 2.64 2.65 2.96 2.13 2.18 3.05 -22.96% QoQ % -21.97% -0.38% -10.47% 38.97% -2.29% -28.52% - Horiz. % 67.54% 86.56% 86.89% 97.05% 69.84% 71.48% 100.00%
P/EPS 36.38 94.59 85.58 52.12 33.76 60.22 65.07 -32.06% QoQ % -61.54% 10.53% 64.20% 54.38% -43.94% -7.45% - Horiz. % 55.91% 145.37% 131.52% 80.10% 51.88% 92.55% 100.00%
EY 2.75 1.06 1.17 1.92 2.96 1.66 1.54 47.03% QoQ % 159.43% -9.40% -39.06% -35.14% 78.31% 7.79% - Horiz. % 178.57% 68.83% 75.97% 124.68% 192.21% 107.79% 100.00%
DY 0.75 0.40 0.43 0.87 0.00 0.75 0.59 17.30% QoQ % 87.50% -6.98% -50.57% 0.00% 0.00% 27.12% - Horiz. % 127.12% 67.80% 72.88% 147.46% 0.00% 127.12% 100.00%
P/NAPS 0.82 0.94 0.88 1.01 0.89 0.85 1.09 -17.24% QoQ % -12.77% 6.82% -12.87% 13.48% 4.71% -22.02% - Horiz. % 75.23% 86.24% 80.73% 92.66% 81.65% 77.98% 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
OFIH 4Qtr2019.PDF 
