[OFI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 39.37%
YoY- -1.8%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 276,153 179,230 88,963 288,124 208,404 120,081 60,207 175.29%
PBT 20,346 13,101 5,822 24,184 18,629 7,029 1,622 437.38%
Tax -4,228 -1,496 -1,347 -6,021 -5,597 -1,582 -545 290.42%
NP 16,118 11,605 4,475 18,163 13,032 5,447 1,077 504.30%
-
NP to SH 16,118 11,605 4,475 18,163 13,032 5,447 1,077 504.30%
-
Tax Rate 20.78% 11.42% 23.14% 24.90% 30.04% 22.51% 33.60% -
Total Cost 260,035 167,625 84,488 269,961 195,372 114,634 59,130 167.69%
-
Net Worth 230,399 227,999 223,200 220,800 218,400 211,199 206,400 7.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,000 3,600 1,200 6,719 3,840 1,440 240 749.98%
Div Payout % 37.23% 31.02% 26.82% 37.00% 29.47% 26.44% 22.28% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 230,399 227,999 223,200 220,800 218,400 211,199 206,400 7.58%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.84% 6.47% 5.03% 6.30% 6.25% 4.54% 1.79% -
ROE 7.00% 5.09% 2.00% 8.23% 5.97% 2.58% 0.52% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 115.06 74.68 37.07 120.05 86.84 50.03 25.09 175.26%
EPS 6.72 4.84 1.86 7.57 5.43 2.27 0.45 503.43%
DPS 2.50 1.50 0.50 2.80 1.60 0.60 0.10 749.98%
NAPS 0.96 0.95 0.93 0.92 0.91 0.88 0.86 7.58%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 114.62 74.39 36.92 119.58 86.50 49.84 24.99 175.29%
EPS 6.69 4.82 1.86 7.54 5.41 2.26 0.45 501.64%
DPS 2.49 1.49 0.50 2.79 1.59 0.60 0.10 747.72%
NAPS 0.9563 0.9463 0.9264 0.9164 0.9065 0.8766 0.8567 7.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.34 1.12 0.95 1.03 0.885 0.92 0.865 -
P/RPS 1.16 1.50 2.56 0.86 1.02 1.84 3.45 -51.55%
P/EPS 19.95 23.16 50.95 13.61 16.30 40.54 192.76 -77.86%
EY 5.01 4.32 1.96 7.35 6.14 2.47 0.52 350.91%
DY 1.87 1.34 0.53 2.72 1.81 0.65 0.12 520.77%
P/NAPS 1.40 1.18 1.02 1.12 0.97 1.05 1.01 24.24%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 1.16 1.26 1.03 0.98 1.18 0.935 1.10 -
P/RPS 1.01 1.69 2.78 0.82 1.36 1.87 4.38 -62.29%
P/EPS 17.27 26.06 55.24 12.95 21.73 41.20 245.13 -82.85%
EY 5.79 3.84 1.81 7.72 4.60 2.43 0.41 481.43%
DY 2.16 1.19 0.49 2.86 1.36 0.64 0.09 727.23%
P/NAPS 1.21 1.33 1.11 1.07 1.30 1.06 1.28 -3.67%

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