[OFI] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 6.3%
YoY- 26.47%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 229,642 242,212 226,889 228,654 220,190 215,836 212,100 5.43%
PBT 18,164 16,688 20,641 22,570 20,704 20,176 16,311 7.42%
Tax -3,524 -3,720 -4,434 -5,177 -4,342 -3,940 -3,459 1.24%
NP 14,640 12,968 16,207 17,393 16,362 16,236 12,852 9.06%
-
NP to SH 14,644 12,956 16,171 17,389 16,358 16,240 12,773 9.53%
-
Tax Rate 19.40% 22.29% 21.48% 22.94% 20.97% 19.53% 21.21% -
Total Cost 215,002 229,244 210,682 211,261 203,828 199,600 199,248 5.19%
-
Net Worth 148,240 147,554 143,972 142,178 138,616 136,732 132,589 7.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,801 4,798 5,698 4,799 4,800 4,797 4,799 0.02%
Div Payout % 32.79% 37.04% 35.24% 27.60% 29.35% 29.54% 37.58% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 148,240 147,554 143,972 142,178 138,616 136,732 132,589 7.71%
NOSH 60,016 59,981 59,988 59,990 60,007 59,970 59,995 0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.38% 5.35% 7.14% 7.61% 7.43% 7.52% 6.06% -
ROE 9.88% 8.78% 11.23% 12.23% 11.80% 11.88% 9.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 382.63 403.81 378.22 381.15 366.94 359.90 353.53 5.40%
EPS 24.40 21.60 26.95 28.99 27.26 27.08 21.29 9.50%
DPS 8.00 8.00 9.50 8.00 8.00 8.00 8.00 0.00%
NAPS 2.47 2.46 2.40 2.37 2.31 2.28 2.21 7.68%
Adjusted Per Share Value based on latest NOSH - 59,963
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 95.68 100.92 94.54 95.27 91.75 89.93 88.38 5.42%
EPS 6.10 5.40 6.74 7.25 6.82 6.77 5.32 9.54%
DPS 2.00 2.00 2.37 2.00 2.00 2.00 2.00 0.00%
NAPS 0.6177 0.6148 0.5999 0.5924 0.5776 0.5697 0.5525 7.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.99 2.65 2.46 2.30 2.02 1.87 1.70 -
P/RPS 0.78 0.66 0.65 0.60 0.55 0.52 0.48 38.17%
P/EPS 12.25 12.27 9.13 7.93 7.41 6.91 7.98 33.03%
EY 8.16 8.15 10.96 12.60 13.50 14.48 12.52 -24.80%
DY 2.68 3.02 3.86 3.48 3.96 4.28 4.71 -31.31%
P/NAPS 1.21 1.08 1.03 0.97 0.87 0.82 0.77 35.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 25/02/14 21/11/13 28/08/13 28/05/13 -
Price 2.97 3.00 2.67 2.32 2.24 1.75 2.01 -
P/RPS 0.78 0.74 0.71 0.61 0.61 0.49 0.57 23.23%
P/EPS 12.17 13.89 9.90 8.00 8.22 6.46 9.44 18.43%
EY 8.22 7.20 10.10 12.49 12.17 15.47 10.59 -15.52%
DY 2.69 2.67 3.56 3.45 3.57 4.57 3.98 -22.96%
P/NAPS 1.20 1.22 1.11 0.98 0.97 0.77 0.91 20.23%

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