[OFI] YoY Cumulative Quarter Result on 2017-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 144,555 131,525 140,521 140,026 123,385 112,752 114,821 3.91% YoY % 9.91% -6.40% 0.35% 13.49% 9.43% -1.80% - Horiz. % 125.90% 114.55% 122.38% 121.95% 107.46% 98.20% 100.00%
PBT 10,036 5,640 7,552 7,869 10,505 20,704 9,082 1.68% YoY % 77.94% -25.32% -4.03% -25.09% -49.26% 127.97% - Horiz. % 110.50% 62.10% 83.15% 86.64% 115.67% 227.97% 100.00%
Tax -2,694 -1,775 -1,747 -271 -1,017 -3,885 -1,762 7.33% YoY % -51.77% -1.60% -544.65% 73.35% 73.82% -120.49% - Horiz. % 152.89% 100.74% 99.15% 15.38% 57.72% 220.49% 100.00%
NP 7,342 3,865 5,805 7,598 9,488 16,819 7,320 0.05% YoY % 89.96% -33.42% -23.60% -19.92% -43.59% 129.77% - Horiz. % 100.30% 52.80% 79.30% 103.80% 129.62% 229.77% 100.00%
NP to SH 7,342 3,865 5,805 7,602 9,493 16,813 7,322 0.05% YoY % 89.96% -33.42% -23.64% -19.92% -43.54% 129.62% - Horiz. % 100.27% 52.79% 79.28% 103.82% 129.65% 229.62% 100.00%
Tax Rate 26.84 % 31.47 % 23.13 % 3.44 % 9.68 % 18.76 % 19.40 % 5.55% YoY % -14.71% 36.06% 572.38% -64.46% -48.40% -3.30% - Horiz. % 138.35% 162.22% 119.23% 17.73% 49.90% 96.70% 100.00%
Total Cost 137,213 127,660 134,716 132,428 113,897 95,933 107,501 4.15% YoY % 7.48% -5.24% 1.73% 16.27% 18.73% -10.76% - Horiz. % 127.64% 118.75% 125.32% 123.19% 105.95% 89.24% 100.00%
Net Worth 199,199 192,000 189,600 184,799 177,600 170,399 148,240 5.04% YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 14.95% - Horiz. % 134.38% 129.52% 127.90% 124.66% 119.81% 114.95% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,400 1,440 2,400 4,800 4,800 10,800 2,400 -0.00% YoY % 66.67% -40.00% -50.00% 0.00% -55.56% 349.88% - Horiz. % 99.97% 59.98% 99.97% 199.95% 199.95% 449.88% 100.00%
Div Payout % 32.69 % 37.26 % 41.34 % 63.14 % 50.56 % 64.24 % 32.79 % -0.05% YoY % -12.27% -9.87% -34.53% 24.88% -21.30% 95.91% - Horiz. % 99.70% 113.63% 126.08% 192.56% 154.19% 195.91% 100.00%
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 199,199 192,000 189,600 184,799 177,600 170,399 148,240 5.04% YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 14.95% - Horiz. % 134.38% 129.52% 127.90% 124.66% 119.81% 114.95% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 60,016 25.96% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 299.89% - Horiz. % 399.89% 399.89% 399.89% 399.89% 399.89% 399.89% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.08 % 2.94 % 4.13 % 5.43 % 7.69 % 14.92 % 6.38 % -3.72% YoY % 72.79% -28.81% -23.94% -29.39% -48.46% 133.86% - Horiz. % 79.62% 46.08% 64.73% 85.11% 120.53% 233.86% 100.00%
ROE 3.69 % 2.01 % 3.06 % 4.11 % 5.35 % 9.87 % 4.94 % -4.74% YoY % 83.58% -34.31% -25.55% -23.18% -45.80% 99.80% - Horiz. % 74.70% 40.69% 61.94% 83.20% 108.30% 199.80% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.23 54.80 58.55 58.34 51.41 46.98 191.32 -17.51% YoY % 9.91% -6.40% 0.36% 13.48% 9.43% -75.44% - Horiz. % 31.48% 28.64% 30.60% 30.49% 26.87% 24.56% 100.00%
EPS 3.06 1.61 2.42 3.17 3.96 7.01 12.20 -20.57% YoY % 90.06% -33.47% -23.66% -19.95% -43.51% -42.54% - Horiz. % 25.08% 13.20% 19.84% 25.98% 32.46% 57.46% 100.00%
DPS 1.00 0.60 1.00 2.00 2.00 4.50 4.00 -20.61% YoY % 66.67% -40.00% -50.00% 0.00% -55.56% 12.50% - Horiz. % 25.00% 15.00% 25.00% 50.00% 50.00% 112.50% 100.00%
NAPS 0.8300 0.8000 0.7900 0.7700 0.7400 0.7100 2.4700 -16.61% YoY % 3.75% 1.27% 2.60% 4.05% 4.23% -71.26% - Horiz. % 33.60% 32.39% 31.98% 31.17% 29.96% 28.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.23 54.80 58.55 58.34 51.41 46.98 47.84 3.91% YoY % 9.91% -6.40% 0.36% 13.48% 9.43% -1.80% - Horiz. % 125.90% 114.55% 122.39% 121.95% 107.46% 98.20% 100.00%
EPS 3.06 1.61 2.42 3.17 3.96 7.01 3.05 0.05% YoY % 90.06% -33.47% -23.66% -19.95% -43.51% 129.84% - Horiz. % 100.33% 52.79% 79.34% 103.93% 129.84% 229.84% 100.00%
DPS 1.00 0.60 1.00 2.00 2.00 4.50 1.00 - YoY % 66.67% -40.00% -50.00% 0.00% -55.56% 350.00% - Horiz. % 100.00% 60.00% 100.00% 200.00% 200.00% 450.00% 100.00%
NAPS 0.8300 0.8000 0.7900 0.7700 0.7400 0.7100 0.6177 5.04% YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 14.94% - Horiz. % 134.37% 129.51% 127.89% 124.66% 119.80% 114.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8100 0.6600 0.8050 1.5700 1.7400 1.5100 2.9900 -
P/RPS 1.34 1.20 1.37 2.69 3.38 3.21 1.56 -2.50% YoY % 11.67% -12.41% -49.07% -20.41% 5.30% 105.77% - Horiz. % 85.90% 76.92% 87.82% 172.44% 216.67% 205.77% 100.00%
P/EPS 26.48 40.98 33.28 49.57 43.99 21.55 24.51 1.30% YoY % -35.38% 23.14% -32.86% 12.68% 104.13% -12.08% - Horiz. % 108.04% 167.20% 135.78% 202.24% 179.48% 87.92% 100.00%
EY 3.78 2.44 3.00 2.02 2.27 4.64 4.08 -1.26% YoY % 54.92% -18.67% 48.51% -11.01% -51.08% 13.73% - Horiz. % 92.65% 59.80% 73.53% 49.51% 55.64% 113.73% 100.00%
DY 1.23 0.91 1.24 1.27 1.15 2.98 1.34 -1.42% YoY % 35.16% -26.61% -2.36% 10.43% -61.41% 122.39% - Horiz. % 91.79% 67.91% 92.54% 94.78% 85.82% 222.39% 100.00%
P/NAPS 0.98 0.83 1.02 2.04 2.35 2.13 1.21 -3.45% YoY % 18.07% -18.63% -50.00% -13.19% 10.33% 76.03% - Horiz. % 80.99% 68.60% 84.30% 168.60% 194.21% 176.03% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 21/11/19 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 -
Price 0.8600 0.7500 0.6700 1.4600 1.4400 2.3500 2.9700 -
P/RPS 1.43 1.37 1.14 2.50 2.80 5.00 1.55 -1.33% YoY % 4.38% 20.18% -54.40% -10.71% -44.00% 222.58% - Horiz. % 92.26% 88.39% 73.55% 161.29% 180.65% 322.58% 100.00%
P/EPS 28.11 46.57 27.70 46.09 36.41 33.55 24.34 2.43% YoY % -39.64% 68.12% -39.90% 26.59% 8.52% 37.84% - Horiz. % 115.49% 191.33% 113.80% 189.36% 149.59% 137.84% 100.00%
EY 3.56 2.15 3.61 2.17 2.75 2.98 4.11 -2.36% YoY % 65.58% -40.44% 66.36% -21.09% -7.72% -27.49% - Horiz. % 86.62% 52.31% 87.83% 52.80% 66.91% 72.51% 100.00%
DY 1.16 0.80 1.49 1.37 1.39 1.91 1.35 -2.49% YoY % 45.00% -46.31% 8.76% -1.44% -27.23% 41.48% - Horiz. % 85.93% 59.26% 110.37% 101.48% 102.96% 141.48% 100.00%
P/NAPS 1.04 0.94 0.85 1.90 1.95 3.31 1.20 -2.35% YoY % 10.64% 10.59% -55.26% -2.56% -41.09% 175.83% - Horiz. % 86.67% 78.33% 70.83% 158.33% 162.50% 275.83% 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 2nd Qtr 2018.pdf 
