[OFI] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 13.03%
YoY- -10.48%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 226,608 237,028 237,448 229,642 242,212 226,889 228,654 -0.59%
PBT 31,320 25,424 23,698 18,164 16,688 20,641 22,570 24.48%
Tax -6,940 -3,915 -4,182 -3,524 -3,720 -4,434 -5,177 21.64%
NP 24,380 21,509 19,516 14,640 12,968 16,207 17,393 25.32%
-
NP to SH 24,348 21,509 19,517 14,644 12,956 16,171 17,389 25.23%
-
Tax Rate 22.16% 15.40% 17.65% 19.40% 22.29% 21.48% 22.94% -
Total Cost 202,228 215,519 217,932 215,002 229,244 210,682 211,261 -2.87%
-
Net Worth 163,119 160,207 154,178 148,240 147,554 143,972 142,178 9.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,196 7,800 4,799 4,801 4,798 5,698 4,799 31.10%
Div Payout % 29.56% 36.27% 24.59% 32.79% 37.04% 35.24% 27.60% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 163,119 160,207 154,178 148,240 147,554 143,972 142,178 9.62%
NOSH 59,970 60,002 59,991 60,016 59,981 59,988 59,990 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.76% 9.07% 8.22% 6.38% 5.35% 7.14% 7.61% -
ROE 14.93% 13.43% 12.66% 9.88% 8.78% 11.23% 12.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 377.87 395.03 395.80 382.63 403.81 378.22 381.15 -0.57%
EPS 40.60 35.85 32.53 24.40 21.60 26.95 28.99 25.25%
DPS 12.00 13.00 8.00 8.00 8.00 9.50 8.00 31.13%
NAPS 2.72 2.67 2.57 2.47 2.46 2.40 2.37 9.64%
Adjusted Per Share Value based on latest NOSH - 59,955
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 94.42 98.76 98.94 95.68 100.92 94.54 95.27 -0.59%
EPS 10.15 8.96 8.13 6.10 5.40 6.74 7.25 25.22%
DPS 3.00 3.25 2.00 2.00 2.00 2.37 2.00 31.13%
NAPS 0.6797 0.6675 0.6424 0.6177 0.6148 0.5999 0.5924 9.62%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.86 4.19 2.76 2.99 2.65 2.46 2.30 -
P/RPS 1.55 1.06 0.70 0.78 0.66 0.65 0.60 88.60%
P/EPS 14.43 11.69 8.48 12.25 12.27 9.13 7.93 49.21%
EY 6.93 8.56 11.79 8.16 8.15 10.96 12.60 -32.94%
DY 2.05 3.10 2.90 2.68 3.02 3.86 3.48 -29.79%
P/NAPS 2.15 1.57 1.07 1.21 1.08 1.03 0.97 70.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 25/02/14 -
Price 5.75 5.99 3.00 2.97 3.00 2.67 2.32 -
P/RPS 1.52 1.52 0.76 0.78 0.74 0.71 0.61 84.10%
P/EPS 14.16 16.71 9.22 12.17 13.89 9.90 8.00 46.47%
EY 7.06 5.98 10.84 8.22 7.20 10.10 12.49 -31.70%
DY 2.09 2.17 2.67 2.69 2.67 3.56 3.45 -28.47%
P/NAPS 2.11 2.24 1.17 1.20 1.22 1.11 0.98 66.97%

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