[OFI] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 10.2%
YoY- 33.01%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 242,012 225,504 226,608 237,028 237,448 229,642 242,212 -0.05%
PBT 35,918 41,408 31,320 25,424 23,698 18,164 16,688 66.46%
Tax -6,256 -7,770 -6,940 -3,915 -4,182 -3,524 -3,720 41.28%
NP 29,662 33,638 24,380 21,509 19,516 14,640 12,968 73.33%
-
NP to SH 29,656 33,626 24,348 21,509 19,517 14,644 12,956 73.42%
-
Tax Rate 17.42% 18.76% 22.16% 15.40% 17.65% 19.40% 22.29% -
Total Cost 212,349 191,866 202,228 215,519 217,932 215,002 229,244 -4.96%
-
Net Worth 175,200 170,399 163,119 160,207 154,178 148,240 147,554 12.09%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,600 21,600 7,196 7,800 4,799 4,801 4,798 137.28%
Div Payout % 59.35% 64.24% 29.56% 36.27% 24.59% 32.79% 37.04% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 175,200 170,399 163,119 160,207 154,178 148,240 147,554 12.09%
NOSH 240,000 240,000 59,970 60,002 59,991 60,016 59,981 151.40%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.26% 14.92% 10.76% 9.07% 8.22% 6.38% 5.35% -
ROE 16.93% 19.73% 14.93% 13.43% 12.66% 9.88% 8.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.84 93.96 377.87 395.03 395.80 382.63 403.81 -60.24%
EPS 12.36 14.02 40.60 35.85 32.53 24.40 21.60 -31.00%
DPS 7.33 9.00 12.00 13.00 8.00 8.00 8.00 -5.64%
NAPS 0.73 0.71 2.72 2.67 2.57 2.47 2.46 -55.41%
Adjusted Per Share Value based on latest NOSH - 59,976
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.45 93.59 94.05 98.38 98.55 95.31 100.53 -0.05%
EPS 12.31 13.96 10.11 8.93 8.10 6.08 5.38 73.37%
DPS 7.30 8.96 2.99 3.24 1.99 1.99 1.99 137.29%
NAPS 0.7272 0.7072 0.677 0.6649 0.6399 0.6153 0.6124 12.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.47 1.51 5.86 4.19 2.76 2.99 2.65 -
P/RPS 2.45 1.61 1.55 1.06 0.70 0.78 0.66 139.17%
P/EPS 19.99 10.78 14.43 11.69 8.48 12.25 12.27 38.33%
EY 5.00 9.28 6.93 8.56 11.79 8.16 8.15 -27.73%
DY 2.97 5.96 2.05 3.10 2.90 2.68 3.02 -1.10%
P/NAPS 3.38 2.13 2.15 1.57 1.07 1.21 1.08 113.51%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 -
Price 2.13 2.35 5.75 5.99 3.00 2.97 3.00 -
P/RPS 2.11 2.50 1.52 1.52 0.76 0.78 0.74 100.69%
P/EPS 17.24 16.77 14.16 16.71 9.22 12.17 13.89 15.44%
EY 5.80 5.96 7.06 5.98 10.84 8.22 7.20 -13.38%
DY 3.44 3.83 2.09 2.17 2.67 2.69 2.67 18.34%
P/NAPS 2.92 3.31 2.11 2.24 1.17 1.20 1.22 78.64%

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