[OFI] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 62.82%
YoY- 54.12%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 116,944 118,441 122,409 122,736 112,096 124,397 125,429 -4.56%
PBT 10,896 10,055 12,670 11,162 7,528 5,329 7,728 25.76%
Tax -2,548 -288 -1,050 -1,360 -1,508 -564 -1,517 41.34%
NP 8,348 9,767 11,620 9,802 6,020 4,765 6,210 21.82%
-
NP to SH 8,400 9,768 11,620 9,802 6,020 4,767 6,210 22.33%
-
Tax Rate 23.38% 2.86% 8.29% 12.18% 20.03% 10.58% 19.63% -
Total Cost 108,596 108,674 110,789 112,934 106,076 119,632 119,218 -6.03%
-
Net Worth 107,999 106,199 101,964 97,780 95,936 94,881 91,219 11.92%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,099 - - - 2,101 - -
Div Payout % - 21.50% - - - 44.09% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 107,999 106,199 101,964 97,780 95,936 94,881 91,219 11.92%
NOSH 59,999 59,999 59,979 59,987 59,960 60,051 60,012 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.14% 8.25% 9.49% 7.99% 5.37% 3.83% 4.95% -
ROE 7.78% 9.20% 11.40% 10.02% 6.28% 5.02% 6.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 194.91 197.40 204.09 204.60 186.95 207.15 209.00 -4.55%
EPS 14.00 16.28 19.37 16.34 10.04 7.95 10.35 22.33%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.80 1.77 1.70 1.63 1.60 1.58 1.52 11.94%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.54 49.16 50.81 50.94 46.52 51.63 52.06 -4.56%
EPS 3.49 4.05 4.82 4.07 2.50 1.98 2.58 22.33%
DPS 0.00 0.87 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.4482 0.4408 0.4232 0.4058 0.3982 0.3938 0.3786 11.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.73 0.75 0.94 0.80 0.95 1.02 -
P/RPS 0.46 0.37 0.37 0.46 0.43 0.46 0.49 -4.12%
P/EPS 6.43 4.48 3.87 5.75 7.97 11.97 9.86 -24.81%
EY 15.56 22.30 25.83 17.38 12.55 8.36 10.15 32.98%
DY 0.00 4.79 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.50 0.41 0.44 0.58 0.50 0.60 0.67 -17.74%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 26/11/08 26/08/08 27/05/08 27/02/08 -
Price 1.00 0.88 0.68 0.79 0.81 0.97 1.05 -
P/RPS 0.51 0.45 0.33 0.39 0.43 0.47 0.50 1.33%
P/EPS 7.14 5.41 3.51 4.83 8.07 12.22 10.15 -20.92%
EY 14.00 18.50 28.49 20.68 12.40 8.18 9.86 26.35%
DY 0.00 3.98 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 0.56 0.50 0.40 0.48 0.51 0.61 0.69 -13.00%

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
Post a Comment