[OFI] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 38.11%
YoY- 129.62%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 253,340 244,922 242,012 225,504 226,608 237,028 237,448 4.41%
PBT 19,368 32,059 35,918 41,408 31,320 25,424 23,698 -12.59%
Tax -2,936 -6,584 -6,256 -7,770 -6,940 -3,915 -4,182 -21.02%
NP 16,432 25,475 29,662 33,638 24,380 21,509 19,516 -10.84%
-
NP to SH 16,440 25,459 29,656 33,626 24,348 21,509 19,517 -10.81%
-
Tax Rate 15.16% 20.54% 17.42% 18.76% 22.16% 15.40% 17.65% -
Total Cost 236,908 219,447 212,349 191,866 202,228 215,519 217,932 5.72%
-
Net Worth 175,200 172,766 175,200 170,399 163,119 160,207 154,178 8.90%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,600 15,596 17,600 21,600 7,196 7,800 4,799 58.82%
Div Payout % 58.39% 61.26% 59.35% 64.24% 29.56% 36.27% 24.59% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 175,200 172,766 175,200 170,399 163,119 160,207 154,178 8.90%
NOSH 240,000 239,952 240,000 240,000 59,970 60,002 59,991 152.22%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.49% 10.40% 12.26% 14.92% 10.76% 9.07% 8.22% -
ROE 9.38% 14.74% 16.93% 19.73% 14.93% 13.43% 12.66% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 105.56 102.07 100.84 93.96 377.87 395.03 395.80 -58.60%
EPS 6.84 10.61 12.36 14.02 40.60 35.85 32.53 -64.67%
DPS 4.00 6.50 7.33 9.00 12.00 13.00 8.00 -37.03%
NAPS 0.73 0.72 0.73 0.71 2.72 2.67 2.57 -56.82%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 105.15 101.65 100.45 93.59 94.05 98.38 98.55 4.42%
EPS 6.82 10.57 12.31 13.96 10.11 8.93 8.10 -10.84%
DPS 3.98 6.47 7.30 8.96 2.99 3.24 1.99 58.80%
NAPS 0.7272 0.7171 0.7272 0.7072 0.677 0.6649 0.6399 8.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.50 2.29 2.47 1.51 5.86 4.19 2.76 -
P/RPS 2.37 2.24 2.45 1.61 1.55 1.06 0.70 125.64%
P/EPS 36.50 21.58 19.99 10.78 14.43 11.69 8.48 164.84%
EY 2.74 4.63 5.00 9.28 6.93 8.56 11.79 -62.23%
DY 1.60 2.84 2.97 5.96 2.05 3.10 2.90 -32.75%
P/NAPS 3.42 3.18 3.38 2.13 2.15 1.57 1.07 117.13%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 -
Price 1.82 2.10 2.13 2.35 5.75 5.99 3.00 -
P/RPS 1.72 2.06 2.11 2.50 1.52 1.52 0.76 72.46%
P/EPS 26.57 19.79 17.24 16.77 14.16 16.71 9.22 102.63%
EY 3.76 5.05 5.80 5.96 7.06 5.98 10.84 -50.66%
DY 2.20 3.10 3.44 3.83 2.09 2.17 2.67 -12.12%
P/NAPS 2.49 2.92 2.92 3.31 2.11 2.24 1.17 65.52%

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