[OFI] YoY TTM Result on 30-Jun-2020 [#1]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	366,740	316,880	282,399	277,080	283,456	288,422	259,465	5.93%
YoY %	15.73%	12.21%	1.92%	-2.25%	-1.72%	11.16%	-	-
Horiz. %	141.34%	122.13%	108.84%	106.79%	109.25%	111.16%	100.00%	-
PBT	26,364	28,384	18,414	16,022	16,827	8,413	22,126	2.96%
YoY %	-7.12%	54.14%	14.93%	-4.78%	100.01%	-61.98%	-	-
Horiz. %	119.15%	128.28%	83.22%	72.41%	76.05%	38.02%	100.00%	-
Tax	-5,665	-6,823	-3,180	-3,627	-3,368	2,658	-4,740	3.01%
YoY %	16.97%	-114.56%	12.32%	-7.69%	-226.71%	156.08%	-	-
Horiz. %	119.51%	143.95%	67.09%	76.52%	71.05%	-56.08%	100.00%	-
NP	20,699	21,561	15,234	12,395	13,459	11,071	17,386	2.94%
YoY %	-4.00%	41.53%	22.90%	-7.91%	21.57%	-36.32%	-	-
Horiz. %	119.06%	124.01%	87.62%	71.29%	77.41%	63.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,699	21,561	15,234	12,395	13,459	11,071	17,402	2.93%
YoY %	-4.00%	41.53%	22.90%	-7.91%	21.57%	-36.38%	-	-
Horiz. %	118.95%	123.90%	87.54%	71.23%	77.34%	63.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.49%	24.04%	17.27%	22.64%	20.02%	-31.59%	21.42%	-
YoY %	-10.61%	39.20%	-23.72%	13.09%	163.37%	-247.48%	-	-
Horiz. %	100.33%	112.23%	80.63%	105.70%	93.46%	-147.48%	100.00%	-
Total Cost	346,041	295,319	267,165	264,685	269,997	277,351	242,079	6.13%
YoY %	17.18%	10.54%	0.94%	-1.97%	-2.65%	14.57%	-	-
Horiz. %	142.95%	121.99%	110.36%	109.34%	111.53%	114.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,200	223,200	206,400	199,199	192,000	187,199	182,399	4.32%
YoY %	5.38%	8.14%	3.61%	3.75%	2.56%	2.63%	-	-
Horiz. %	128.95%	122.37%	113.16%	109.21%	105.26%	102.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	6,023	7,680	5,520	4,080	3,599	4,800	9,600	-7.47%
YoY %	-21.58%	39.13%	35.29%	13.36%	-25.02%	-50.00%	-	-
Horiz. %	62.74%	80.00%	57.50%	42.50%	37.49%	50.00%	100.00%	-
Div Payout %	29.10%	35.62%	36.23%	32.92%	26.75%	43.36%	55.17%	-
YoY %	-18.30%	-1.68%	10.05%	23.07%	-38.31%	-21.41%	-	-
Horiz. %	52.75%	64.56%	65.67%	59.67%	48.49%	78.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	235,200	223,200	206,400	199,199	192,000	187,199	182,399	4.32%
YoY %	5.38%	8.14%	3.61%	3.75%	2.56%	2.63%	-	-
Horiz. %	128.95%	122.37%	113.16%	109.21%	105.26%	102.63%	100.00%	-
NOSH	240,000	240,000	240,000	240,000	240,000	240,000	240,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	5.64%	6.80%	5.39%	4.47%	4.75%	3.84%	6.70%	-
YoY %	-17.06%	26.16%	20.58%	-5.89%	23.70%	-42.69%	-	-
Horiz. %	84.18%	101.49%	80.45%	66.72%	70.90%	57.31%	100.00%	-
ROE	8.80%	9.66%	7.38%	6.22%	7.01%	5.91%	9.54%	-
YoY %	-8.90%	30.89%	18.65%	-11.27%	18.61%	-38.05%	-	-
Horiz. %	92.24%	101.26%	77.36%	65.20%	73.48%	61.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	152.81	132.03	117.67	115.45	118.11	120.18	108.11	5.93%
YoY %	15.74%	12.20%	1.92%	-2.25%	-1.72%	11.16%	-	-
Horiz. %	141.35%	122.13%	108.84%	106.79%	109.25%	111.16%	100.00%	-
EPS	8.62	8.98	6.35	5.16	5.61	4.61	7.25	2.92%
YoY %	-4.01%	41.42%	23.06%	-8.02%	21.69%	-36.41%	-	-
Horiz. %	118.90%	123.86%	87.59%	71.17%	77.38%	63.59%	100.00%	-
DPS	2.51	3.20	2.30	1.70	1.50	2.00	4.00	-7.46%
YoY %	-21.56%	39.13%	35.29%	13.33%	-25.00%	-50.00%	-	-
Horiz. %	62.75%	80.00%	57.50%	42.50%	37.50%	50.00%	100.00%	-
NAPS	0.98	0.93	0.86	0.83	0.80	0.78	0.76	4.32%
YoY %	5.38%	8.14%	3.61%	3.75%	2.56%	2.63%	-	-
Horiz. %	128.95%	122.37%	113.16%	109.21%	105.26%	102.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	152.81	132.03	117.67	115.45	118.11	120.18	108.11	5.93%
YoY %	15.74%	12.20%	1.92%	-2.25%	-1.72%	11.16%	-	-
Horiz. %	141.35%	122.13%	108.84%	106.79%	109.25%	111.16%	100.00%	-
EPS	8.62	8.98	6.35	5.16	5.61	4.61	7.25	2.92%
YoY %	-4.01%	41.42%	23.06%	-8.02%	21.69%	-36.41%	-	-
Horiz. %	118.90%	123.86%	87.59%	71.17%	77.38%	63.59%	100.00%	-
DPS	2.51	3.20	2.30	1.70	1.50	2.00	4.00	-7.46%
YoY %	-21.56%	39.13%	35.29%	13.33%	-25.00%	-50.00%	-	-
Horiz. %	62.75%	80.00%	57.50%	42.50%	37.50%	50.00%	100.00%	-
NAPS	0.98	0.93	0.86	0.83	0.80	0.78	0.76	4.32%
YoY %	5.38%	8.14%	3.61%	3.75%	2.56%	2.63%	-	-
Horiz. %	128.95%	122.37%	113.16%	109.21%	105.26%	102.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.06	0.95	0.865	0.705	0.76	0.955	1.61	-
P/RPS	0.69	0.72	0.74	0.61	0.64	0.79	1.49	-12.03%
YoY %	-4.17%	-2.70%	21.31%	-4.69%	-18.99%	-46.98%	-	-
Horiz. %	46.31%	48.32%	49.66%	40.94%	42.95%	53.02%	100.00%	-
P/EPS	12.29	10.57	13.63	13.65	13.55	20.70	22.20	-9.38%
YoY %	16.27%	-22.45%	-0.15%	0.74%	-34.54%	-6.76%	-	-
Horiz. %	55.36%	47.61%	61.40%	61.49%	61.04%	93.24%	100.00%	-
EY	8.14	9.46	7.34	7.33	7.38	4.83	4.50	10.37%
YoY %	-13.95%	28.88%	0.14%	-0.68%	52.80%	7.33%	-	-
Horiz. %	180.89%	210.22%	163.11%	162.89%	164.00%	107.33%	100.00%	-
DY	2.37	3.37	2.66	2.41	1.97	2.09	2.48	-0.75%
YoY %	-29.67%	26.69%	10.37%	22.34%	-5.74%	-15.73%	-	-
Horiz. %	95.56%	135.89%	107.26%	97.18%	79.44%	84.27%	100.00%	-
P/NAPS	1.08	1.02	1.01	0.85	0.95	1.22	2.12	-10.62%
YoY %	5.88%	0.99%	18.82%	-10.53%	-22.13%	-42.45%	-	-
Horiz. %	50.94%	48.11%	47.64%	40.09%	44.81%	57.55%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	25/08/22	26/08/21	27/08/20	28/08/19	29/08/18	24/08/17	-
Price	1.20	1.03	1.10	0.825	0.70	0.85	1.61	-
P/RPS	0.79	0.78	0.93	0.71	0.59	0.71	1.49	-10.03%
YoY %	1.28%	-16.13%	30.99%	20.34%	-16.90%	-52.35%	-	-
Horiz. %	53.02%	52.35%	62.42%	47.65%	39.60%	47.65%	100.00%	-
P/EPS	13.91	11.47	17.33	15.97	12.48	18.43	22.20	-7.49%
YoY %	21.27%	-33.81%	8.52%	27.96%	-32.28%	-16.98%	-	-
Horiz. %	62.66%	51.67%	78.06%	71.94%	56.22%	83.02%	100.00%	-
EY	7.19	8.72	5.77	6.26	8.01	5.43	4.50	8.11%
YoY %	-17.55%	51.13%	-7.83%	-21.85%	47.51%	20.67%	-	-
Horiz. %	159.78%	193.78%	128.22%	139.11%	178.00%	120.67%	100.00%	-
DY	2.09	3.11	2.09	2.06	2.14	2.35	2.48	-2.81%
YoY %	-32.80%	48.80%	1.46%	-3.74%	-8.94%	-5.24%	-	-
Horiz. %	84.27%	125.40%	84.27%	83.06%	86.29%	94.76%	100.00%	-
P/NAPS	1.22	1.11	1.28	0.99	0.88	1.09	2.12	-8.79%
YoY %	9.91%	-13.28%	29.29%	12.50%	-19.27%	-48.58%	-	-
Horiz. %	57.55%	52.36%	60.38%	46.70%	41.51%	51.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos