[OFI] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 13.2%
YoY- 87.93%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 244,922 242,012 225,504 226,608 237,028 237,448 229,642 4.38%
PBT 32,059 35,918 41,408 31,320 25,424 23,698 18,164 45.99%
Tax -6,584 -6,256 -7,770 -6,940 -3,915 -4,182 -3,524 51.63%
NP 25,475 29,662 33,638 24,380 21,509 19,516 14,640 44.62%
-
NP to SH 25,459 29,656 33,626 24,348 21,509 19,517 14,644 44.53%
-
Tax Rate 20.54% 17.42% 18.76% 22.16% 15.40% 17.65% 19.40% -
Total Cost 219,447 212,349 191,866 202,228 215,519 217,932 215,002 1.37%
-
Net Worth 172,766 175,200 170,399 163,119 160,207 154,178 148,240 10.73%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 15,596 17,600 21,600 7,196 7,800 4,799 4,801 119.18%
Div Payout % 61.26% 59.35% 64.24% 29.56% 36.27% 24.59% 32.79% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 172,766 175,200 170,399 163,119 160,207 154,178 148,240 10.73%
NOSH 239,952 240,000 240,000 59,970 60,002 59,991 60,016 151.69%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.40% 12.26% 14.92% 10.76% 9.07% 8.22% 6.38% -
ROE 14.74% 16.93% 19.73% 14.93% 13.43% 12.66% 9.88% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 102.07 100.84 93.96 377.87 395.03 395.80 382.63 -58.52%
EPS 10.61 12.36 14.02 40.60 35.85 32.53 24.40 -42.57%
DPS 6.50 7.33 9.00 12.00 13.00 8.00 8.00 -12.91%
NAPS 0.72 0.73 0.71 2.72 2.67 2.57 2.47 -56.00%
Adjusted Per Share Value based on latest NOSH - 59,970
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 102.05 100.84 93.96 94.42 98.76 98.94 95.68 4.38%
EPS 10.61 12.36 14.02 10.15 8.96 8.13 6.10 44.58%
DPS 6.50 7.33 9.00 3.00 3.25 2.00 2.00 119.25%
NAPS 0.7199 0.73 0.71 0.6797 0.6675 0.6424 0.6177 10.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.29 2.47 1.51 5.86 4.19 2.76 2.99 -
P/RPS 2.24 2.45 1.61 1.55 1.06 0.70 0.78 101.90%
P/EPS 21.58 19.99 10.78 14.43 11.69 8.48 12.25 45.81%
EY 4.63 5.00 9.28 6.93 8.56 11.79 8.16 -31.43%
DY 2.84 2.97 5.96 2.05 3.10 2.90 2.68 3.93%
P/NAPS 3.18 3.38 2.13 2.15 1.57 1.07 1.21 90.32%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 -
Price 2.10 2.13 2.35 5.75 5.99 3.00 2.97 -
P/RPS 2.06 2.11 2.50 1.52 1.52 0.76 0.78 90.95%
P/EPS 19.79 17.24 16.77 14.16 16.71 9.22 12.17 38.24%
EY 5.05 5.80 5.96 7.06 5.98 10.84 8.22 -27.71%
DY 3.10 3.44 3.83 2.09 2.17 2.67 2.69 9.90%
P/NAPS 2.92 2.92 3.31 2.11 2.24 1.17 1.20 80.81%

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