[OFI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 14.46%
YoY- 18.36%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 191,185 123,385 63,335 244,922 181,509 112,752 56,652 124.16%
PBT 18,107 10,505 4,842 32,059 26,939 20,704 7,830 74.42%
Tax -3,174 -1,017 -734 -6,584 -4,692 -3,885 -1,735 49.30%
NP 14,933 9,488 4,108 25,475 22,247 16,819 6,095 81.24%
-
NP to SH 14,939 9,493 4,110 25,459 22,242 16,813 6,087 81.45%
-
Tax Rate 17.53% 9.68% 15.16% 20.54% 17.42% 18.76% 22.16% -
Total Cost 176,252 113,897 59,227 219,447 159,262 95,933 50,557 129.04%
-
Net Worth 180,000 177,600 175,200 172,766 175,200 170,399 163,119 6.75%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,200 4,800 2,400 15,596 13,200 10,800 1,799 151.02%
Div Payout % 48.20% 50.56% 58.39% 61.26% 59.35% 64.24% 29.56% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 180,000 177,600 175,200 172,766 175,200 170,399 163,119 6.75%
NOSH 240,000 240,000 240,000 239,952 240,000 240,000 59,970 151.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.81% 7.69% 6.49% 10.40% 12.26% 14.92% 10.76% -
ROE 8.30% 5.35% 2.35% 14.74% 12.70% 9.87% 3.73% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 79.66 51.41 26.39 102.07 75.63 46.98 94.47 -10.69%
EPS 6.22 3.96 1.71 10.61 9.27 7.01 10.15 -27.74%
DPS 3.00 2.00 1.00 6.50 5.50 4.50 3.00 0.00%
NAPS 0.75 0.74 0.73 0.72 0.73 0.71 2.72 -57.47%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 79.66 51.41 26.39 102.05 75.63 46.98 23.61 124.12%
EPS 6.22 3.96 1.71 10.61 9.27 7.01 2.54 81.18%
DPS 3.00 2.00 1.00 6.50 5.50 4.50 0.75 150.92%
NAPS 0.75 0.74 0.73 0.7199 0.73 0.71 0.6797 6.74%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.37 1.74 2.50 2.29 2.47 1.51 5.86 -
P/RPS 1.72 3.38 9.47 2.24 3.27 3.21 6.20 -57.29%
P/EPS 22.01 43.99 145.99 21.58 26.65 21.55 57.73 -47.26%
EY 4.54 2.27 0.69 4.63 3.75 4.64 1.73 89.70%
DY 2.19 1.15 0.40 2.84 2.23 2.98 0.51 163.02%
P/NAPS 1.83 2.35 3.42 3.18 3.38 2.13 2.15 -10.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 -
Price 1.51 1.44 1.82 2.10 2.13 2.35 5.75 -
P/RPS 1.90 2.80 6.90 2.06 2.82 5.00 6.09 -53.83%
P/EPS 24.26 36.41 106.28 19.79 22.98 33.55 56.65 -43.03%
EY 4.12 2.75 0.94 5.05 4.35 2.98 1.77 75.18%
DY 1.99 1.39 0.55 3.10 2.58 1.91 0.52 143.66%
P/NAPS 2.01 1.95 2.49 2.92 2.92 3.31 2.11 -3.17%

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