[OFI] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -5.77%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 355,873 279,254 282,888 274,320 294,722 279,985 254,598 5.73%
PBT 25,902 25,799 17,817 13,861 13,834 14,233 23,228 1.83%
Tax -4,652 -5,645 -4,677 -1,901 -2,643 -3 -5,066 -1.41%
NP 21,250 20,154 13,140 11,960 11,191 14,230 18,162 2.65%
-
NP to SH 21,250 20,154 13,140 11,960 11,191 14,242 18,156 2.65%
-
Tax Rate 17.96% 21.88% 26.25% 13.71% 19.11% 0.02% 21.81% -
Total Cost 334,623 259,100 269,748 262,360 283,531 265,755 236,436 5.95%
-
Net Worth 230,399 218,400 204,000 194,400 194,400 184,799 180,000 4.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 6,503 6,720 4,560 4,319 2,400 8,400 9,600 -6.28%
Div Payout % 30.61% 33.34% 34.70% 36.12% 21.45% 58.98% 52.88% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 230,399 218,400 204,000 194,400 194,400 184,799 180,000 4.19%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.97% 7.22% 4.64% 4.36% 3.80% 5.08% 7.13% -
ROE 9.22% 9.23% 6.44% 6.15% 5.76% 7.71% 10.09% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 148.28 116.36 117.87 114.30 122.80 116.66 106.08 5.73%
EPS 8.85 8.40 5.48 4.98 4.66 5.93 7.57 2.63%
DPS 2.71 2.80 1.90 1.80 1.00 3.50 4.00 -6.28%
NAPS 0.96 0.91 0.85 0.81 0.81 0.77 0.75 4.19%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 147.70 115.90 117.41 113.86 122.32 116.21 105.67 5.73%
EPS 8.82 8.36 5.45 4.96 4.64 5.91 7.54 2.64%
DPS 2.70 2.79 1.89 1.79 1.00 3.49 3.98 -6.25%
NAPS 0.9563 0.9065 0.8467 0.8068 0.8068 0.767 0.7471 4.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.34 0.885 0.91 0.645 0.69 1.37 1.37 -
P/RPS 0.90 0.76 0.77 0.56 0.56 1.17 1.29 -5.82%
P/EPS 15.13 10.54 16.62 12.94 14.80 23.09 18.11 -2.95%
EY 6.61 9.49 6.02 7.73 6.76 4.33 5.52 3.04%
DY 2.02 3.16 2.09 2.79 1.45 2.55 2.92 -5.95%
P/NAPS 1.40 0.97 1.07 0.80 0.85 1.78 1.83 -4.36%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 20/02/20 21/02/19 27/02/18 21/02/17 -
Price 1.16 1.18 0.81 0.665 0.72 1.07 1.51 -
P/RPS 0.78 1.01 0.69 0.58 0.59 0.92 1.42 -9.49%
P/EPS 13.10 14.05 14.79 13.34 15.44 18.03 19.96 -6.77%
EY 7.63 7.12 6.76 7.49 6.48 5.55 5.01 7.25%
DY 2.34 2.37 2.35 2.71 1.39 3.27 2.65 -2.05%
P/NAPS 1.21 1.30 0.95 0.82 0.89 1.39 2.01 -8.10%

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