[OFI] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
01-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 76.68%
YoY- 303.06%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 88,323 59,874 60,207 70,850 80,404 70,938 73,617 12.87%
PBT 11,600 5,407 1,622 7,170 5,627 3,995 6,041 54.30%
Tax -4,015 -1,037 -545 -48 -1,596 -991 -1,703 76.86%
NP 7,585 4,370 1,077 7,122 4,031 3,004 4,338 44.98%
-
NP to SH 7,585 4,370 1,077 7,122 4,031 3,004 4,338 44.98%
-
Tax Rate 34.61% 19.18% 33.60% 0.67% 28.36% 24.81% 28.19% -
Total Cost 80,738 55,504 59,130 63,728 76,373 67,934 69,279 10.71%
-
Net Worth 218,400 211,199 206,400 208,800 204,000 199,199 199,199 6.30%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,400 1,200 240 2,880 1,200 1,200 1,200 58.53%
Div Payout % 31.64% 27.46% 22.28% 40.44% 29.77% 39.95% 27.66% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 218,400 211,199 206,400 208,800 204,000 199,199 199,199 6.30%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.59% 7.30% 1.79% 10.05% 5.01% 4.23% 5.89% -
ROE 3.47% 2.07% 0.52% 3.41% 1.98% 1.51% 2.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.80 24.95 25.09 29.52 33.50 29.56 30.67 12.87%
EPS 3.16 1.82 0.45 2.97 1.68 1.25 1.81 44.84%
DPS 1.00 0.50 0.10 1.20 0.50 0.50 0.50 58.53%
NAPS 0.91 0.88 0.86 0.87 0.85 0.83 0.83 6.30%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.80 24.95 25.09 29.52 33.50 29.56 30.67 12.87%
EPS 3.16 1.82 0.45 2.97 1.68 1.25 1.81 44.84%
DPS 1.00 0.50 0.10 1.20 0.50 0.50 0.50 58.53%
NAPS 0.91 0.88 0.86 0.87 0.85 0.83 0.83 6.30%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.885 0.92 0.865 0.83 0.91 0.81 0.705 -
P/RPS 2.40 3.69 3.45 2.81 2.72 2.74 2.30 2.86%
P/EPS 28.00 50.53 192.76 27.97 54.18 64.71 39.00 -19.77%
EY 3.57 1.98 0.52 3.58 1.85 1.55 2.56 24.74%
DY 1.13 0.54 0.12 1.45 0.55 0.62 0.71 36.20%
P/NAPS 0.97 1.05 1.01 0.95 1.07 0.98 0.85 9.17%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 01/06/21 25/02/21 25/11/20 27/08/20 -
Price 1.18 0.935 1.10 0.87 0.81 0.86 0.825 -
P/RPS 3.21 3.75 4.38 2.95 2.42 2.91 2.69 12.46%
P/EPS 37.34 51.35 245.13 29.32 48.23 68.71 45.64 -12.49%
EY 2.68 1.95 0.41 3.41 2.07 1.46 2.19 14.36%
DY 0.85 0.53 0.09 1.38 0.62 0.58 0.61 24.68%
P/NAPS 1.30 1.06 1.28 1.00 0.95 1.04 0.99 19.85%

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