[OFI] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 8.97%
YoY- 23.0%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 316,880 288,124 279,254 271,335 282,399 295,809 282,888 7.88%
PBT 28,384 24,184 25,799 19,826 18,414 22,833 17,817 36.52%
Tax -6,823 -6,021 -5,645 -3,226 -3,180 -4,338 -4,677 28.71%
NP 21,561 18,163 20,154 16,600 15,234 18,495 13,140 39.24%
-
NP to SH 21,561 18,163 20,154 16,600 15,234 18,495 13,140 39.24%
-
Tax Rate 24.04% 24.90% 21.88% 16.27% 17.27% 19.00% 26.25% -
Total Cost 295,319 269,961 259,100 254,735 267,165 277,314 269,748 6.24%
-
Net Worth 223,200 220,800 218,400 211,199 206,400 208,800 204,000 6.19%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,680 6,720 6,720 5,520 5,520 6,480 4,560 41.69%
Div Payout % 35.62% 37.00% 33.34% 33.25% 36.23% 35.04% 34.70% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 223,200 220,800 218,400 211,199 206,400 208,800 204,000 6.19%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.80% 6.30% 7.22% 6.12% 5.39% 6.25% 4.64% -
ROE 9.66% 8.23% 9.23% 7.86% 7.38% 8.86% 6.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 132.03 120.05 116.36 113.06 117.67 123.25 117.87 7.87%
EPS 8.98 7.57 8.40 6.92 6.35 7.71 5.48 39.12%
DPS 3.20 2.80 2.80 2.30 2.30 2.70 1.90 41.69%
NAPS 0.93 0.92 0.91 0.88 0.86 0.87 0.85 6.19%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 131.52 119.58 115.90 112.62 117.21 122.77 117.41 7.88%
EPS 8.95 7.54 8.36 6.89 6.32 7.68 5.45 39.31%
DPS 3.19 2.79 2.79 2.29 2.29 2.69 1.89 41.89%
NAPS 0.9264 0.9164 0.9065 0.8766 0.8567 0.8666 0.8467 6.19%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.95 1.03 0.885 0.92 0.865 0.83 0.91 -
P/RPS 0.72 0.86 0.76 0.81 0.74 0.67 0.77 -4.38%
P/EPS 10.57 13.61 10.54 13.30 13.63 10.77 16.62 -26.10%
EY 9.46 7.35 9.49 7.52 7.34 9.28 6.02 35.27%
DY 3.37 2.72 3.16 2.50 2.66 3.25 2.09 37.62%
P/NAPS 1.02 1.12 0.97 1.05 1.01 0.95 1.07 -3.14%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 01/06/21 25/02/21 -
Price 1.03 0.98 1.18 0.935 1.10 0.88 0.81 -
P/RPS 0.78 0.82 1.01 0.83 0.93 0.71 0.69 8.54%
P/EPS 11.47 12.95 14.05 13.52 17.33 11.42 14.79 -15.62%
EY 8.72 7.72 7.12 7.40 5.77 8.76 6.76 18.55%
DY 3.11 2.86 2.37 2.46 2.09 3.07 2.35 20.60%
P/NAPS 1.11 1.07 1.30 1.06 1.28 1.01 0.95 10.96%

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