[OFI] YoY Annualized Quarter Result on 30-Sep-2023 [#2]

Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 39.87%
YoY- 45.76%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 412,526 358,460 240,162 289,110 263,050 281,042 280,052 6.66%
PBT 44,190 26,202 14,058 20,072 11,280 15,104 15,738 18.76%
Tax -10,358 -2,992 -3,164 -5,388 -3,550 -3,494 -542 63.47%
NP 33,832 23,210 10,894 14,684 7,730 11,610 15,196 14.26%
-
NP to SH 33,832 23,210 10,894 14,684 7,730 11,610 15,204 14.25%
-
Tax Rate 23.44% 11.42% 22.51% 26.84% 31.47% 23.13% 3.44% -
Total Cost 378,694 335,250 229,268 274,426 255,320 269,432 264,856 6.13%
-
Net Worth 244,799 227,999 211,199 199,199 192,000 189,600 184,799 4.79%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 12,000 7,200 2,880 4,800 2,880 4,800 9,600 3.78%
Div Payout % 35.47% 31.02% 26.44% 32.69% 37.26% 41.34% 63.14% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 244,799 227,999 211,199 199,199 192,000 189,600 184,799 4.79%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.20% 6.47% 4.54% 5.08% 2.94% 4.13% 5.43% -
ROE 13.82% 10.18% 5.16% 7.37% 4.03% 6.12% 8.23% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 171.89 149.36 100.07 120.46 109.60 117.10 116.69 6.66%
EPS 14.10 9.68 4.54 6.12 3.22 4.84 6.34 14.24%
DPS 5.00 3.00 1.20 2.00 1.20 2.00 4.00 3.78%
NAPS 1.02 0.95 0.88 0.83 0.80 0.79 0.77 4.79%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 171.89 149.36 100.07 120.46 109.60 117.10 116.69 6.66%
EPS 14.10 9.68 4.54 6.12 3.22 4.84 6.34 14.24%
DPS 5.00 3.00 1.20 2.00 1.20 2.00 4.00 3.78%
NAPS 1.02 0.95 0.88 0.83 0.80 0.79 0.77 4.79%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.18 1.12 0.92 0.81 0.66 0.805 1.57 -
P/RPS 0.69 0.75 0.92 0.67 0.60 0.69 1.35 -10.57%
P/EPS 8.37 11.58 20.27 13.24 20.49 16.64 24.78 -16.54%
EY 11.95 8.63 4.93 7.55 4.88 6.01 4.04 19.80%
DY 4.24 2.68 1.30 2.47 1.82 2.48 2.55 8.83%
P/NAPS 1.16 1.18 1.05 0.98 0.83 1.02 2.04 -8.97%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 25/11/20 21/11/19 29/11/18 22/11/17 -
Price 1.70 1.26 0.935 0.86 0.75 0.67 1.46 -
P/RPS 0.99 0.84 0.93 0.71 0.68 0.57 1.25 -3.81%
P/EPS 12.06 13.03 20.60 14.06 23.29 13.85 23.05 -10.22%
EY 8.29 7.68 4.85 7.11 4.29 7.22 4.34 11.38%
DY 2.94 2.38 1.28 2.33 1.60 2.99 2.74 1.18%
P/NAPS 1.67 1.33 1.06 1.04 0.94 0.85 1.90 -2.12%

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