[OFI] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 7.46%
YoY- 52.14%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,370 103,536 101,592 96,632 93,840 95,024 92,588 11.03%
PBT 9,572 8,544 7,636 9,607 9,317 9,228 7,424 18.40%
Tax -1,934 -1,636 -1,392 -1,606 -1,872 -1,852 -1,568 14.96%
NP 7,637 6,908 6,244 8,001 7,445 7,376 5,856 19.30%
-
NP to SH 7,637 6,908 6,244 8,001 7,445 7,376 5,856 19.30%
-
Tax Rate 20.20% 19.15% 18.23% 16.72% 20.09% 20.07% 21.12% -
Total Cost 100,733 96,628 95,348 88,631 86,394 87,648 86,732 10.46%
-
Net Worth 83,999 81,599 82,746 81,569 79,171 76,758 77,999 5.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,998 - - - -
Div Payout % - - - 37.48% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 83,999 81,599 82,746 81,569 79,171 76,758 77,999 5.05%
NOSH 59,999 59,999 59,961 59,977 59,978 59,967 59,999 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.05% 6.67% 6.15% 8.28% 7.93% 7.76% 6.32% -
ROE 9.09% 8.47% 7.55% 9.81% 9.40% 9.61% 7.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 180.62 172.56 169.43 161.11 156.46 158.46 154.31 11.03%
EPS 12.73 11.52 10.40 13.34 12.41 12.30 9.76 19.31%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.36 1.38 1.36 1.32 1.28 1.30 5.05%
Adjusted Per Share Value based on latest NOSH - 59,975
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.98 42.97 42.17 40.11 38.95 39.44 38.43 11.03%
EPS 3.17 2.87 2.59 3.32 3.09 3.06 2.43 19.33%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.3486 0.3387 0.3434 0.3386 0.3286 0.3186 0.3237 5.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 0.98 1.01 1.08 1.13 1.17 1.30 -
P/RPS 0.55 0.57 0.60 0.67 0.72 0.74 0.84 -24.53%
P/EPS 7.86 8.51 9.70 8.10 9.10 9.51 13.32 -29.57%
EY 12.73 11.75 10.31 12.35 10.99 10.51 7.51 42.02%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.73 0.79 0.86 0.91 1.00 -20.36%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 24/08/05 30/05/05 25/02/05 29/11/04 25/08/04 -
Price 0.96 0.95 1.06 1.01 1.15 1.20 1.25 -
P/RPS 0.53 0.55 0.63 0.63 0.74 0.76 0.81 -24.57%
P/EPS 7.54 8.25 10.18 7.57 9.26 9.76 12.81 -29.69%
EY 13.26 12.12 9.82 13.21 10.79 10.25 7.81 42.18%
DY 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.77 0.74 0.87 0.94 0.96 -19.71%

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