[OFI] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 15.49%
YoY- -43.54%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 266,868 256,083 254,913 246,770 253,340 244,922 242,012 6.74%
PBT 15,624 23,062 24,142 21,010 19,368 32,059 35,918 -42.61%
Tax -2,580 -4,829 -4,232 -2,034 -2,936 -6,584 -6,256 -44.62%
NP 13,044 18,233 19,910 18,976 16,432 25,475 29,662 -42.20%
-
NP to SH 13,064 18,246 19,918 18,986 16,440 25,459 29,656 -42.13%
-
Tax Rate 16.51% 20.94% 17.53% 9.68% 15.16% 20.54% 17.42% -
Total Cost 253,824 237,850 235,002 227,794 236,908 219,447 212,349 12.64%
-
Net Worth 182,399 182,399 180,000 177,600 175,200 172,766 175,200 2.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 9,600 9,600 9,600 9,600 9,600 15,596 17,600 -33.26%
Div Payout % 73.48% 52.61% 48.20% 50.56% 58.39% 61.26% 59.35% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 182,399 182,399 180,000 177,600 175,200 172,766 175,200 2.72%
NOSH 240,000 240,000 240,000 240,000 240,000 239,952 240,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.89% 7.12% 7.81% 7.69% 6.49% 10.40% 12.26% -
ROE 7.16% 10.00% 11.07% 10.69% 9.38% 14.74% 16.93% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 111.20 106.70 106.21 102.82 105.56 102.07 100.84 6.74%
EPS 5.44 7.60 8.29 7.92 6.84 10.61 12.36 -42.16%
DPS 4.00 4.00 4.00 4.00 4.00 6.50 7.33 -33.24%
NAPS 0.76 0.76 0.75 0.74 0.73 0.72 0.73 2.72%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 111.20 106.70 106.21 102.82 105.56 102.05 100.84 6.74%
EPS 5.44 7.60 8.29 7.92 6.84 10.61 12.36 -42.16%
DPS 4.00 4.00 4.00 4.00 4.00 6.50 7.33 -33.24%
NAPS 0.76 0.76 0.75 0.74 0.73 0.7199 0.73 2.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.61 1.56 1.37 1.74 2.50 2.29 2.47 -
P/RPS 1.45 1.46 1.29 1.69 2.37 2.24 2.45 -29.53%
P/EPS 29.58 20.52 16.51 22.00 36.50 21.58 19.99 29.88%
EY 3.38 4.87 6.06 4.55 2.74 4.63 5.00 -22.99%
DY 2.48 2.56 2.92 2.30 1.60 2.84 2.97 -11.33%
P/NAPS 2.12 2.05 1.83 2.35 3.42 3.18 3.38 -26.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 -
Price 1.61 1.65 1.51 1.44 1.82 2.10 2.13 -
P/RPS 1.45 1.55 1.42 1.40 1.72 2.06 2.11 -22.14%
P/EPS 29.58 21.70 18.19 18.20 26.57 19.79 17.24 43.36%
EY 3.38 4.61 5.50 5.49 3.76 5.05 5.80 -30.25%
DY 2.48 2.42 2.65 2.78 2.20 3.10 3.44 -19.61%
P/NAPS 2.12 2.17 2.01 1.95 2.49 2.92 2.92 -19.23%

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