[OFI] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 76.21%
YoY- 162.7%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 63,335 63,413 68,757 56,100 56,652 58,942 63,265 0.07%
PBT 4,842 5,121 6,235 12,874 7,830 7,650 8,692 -32.32%
Tax -734 -1,892 -807 -2,150 -1,735 -778 -1,375 -34.21%
NP 4,108 3,229 5,428 10,724 6,095 6,872 7,317 -31.96%
-
NP to SH 4,110 3,217 5,429 10,726 6,087 6,871 7,316 -31.93%
-
Tax Rate 15.16% 36.95% 12.94% 16.70% 22.16% 10.17% 15.82% -
Total Cost 59,227 60,184 63,329 45,376 50,557 52,070 55,948 3.87%
-
Net Worth 175,200 172,800 175,200 170,399 163,119 160,136 154,242 8.87%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,400 2,400 2,400 3,600 1,799 2,998 1,200 58.80%
Div Payout % 58.39% 74.60% 44.21% 33.56% 29.56% 43.64% 16.41% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 175,200 172,800 175,200 170,399 163,119 160,136 154,242 8.87%
NOSH 240,000 240,000 240,000 240,000 59,970 59,976 60,016 152.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.49% 5.09% 7.89% 19.12% 10.76% 11.66% 11.57% -
ROE 2.35% 1.86% 3.10% 6.29% 3.73% 4.29% 4.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.39 26.42 28.65 23.38 94.47 98.28 105.41 -60.31%
EPS 1.71 1.34 2.26 4.47 10.15 11.45 12.19 -73.03%
DPS 1.00 1.00 1.00 1.50 3.00 5.00 2.00 -37.03%
NAPS 0.73 0.72 0.73 0.71 2.72 2.67 2.57 -56.82%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.29 26.32 28.54 23.28 23.51 24.46 26.26 0.07%
EPS 1.71 1.34 2.25 4.45 2.53 2.85 3.04 -31.88%
DPS 1.00 1.00 1.00 1.49 0.75 1.24 0.50 58.80%
NAPS 0.7272 0.7172 0.7272 0.7072 0.677 0.6646 0.6402 8.87%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.50 2.29 2.47 1.51 5.86 4.19 2.76 -
P/RPS 9.47 8.67 8.62 6.46 6.20 4.26 2.62 135.70%
P/EPS 145.99 170.84 109.19 33.79 57.73 36.57 22.64 246.83%
EY 0.69 0.59 0.92 2.96 1.73 2.73 4.42 -71.04%
DY 0.40 0.44 0.40 0.99 0.51 1.19 0.72 -32.44%
P/NAPS 3.42 3.18 3.38 2.13 2.15 1.57 1.07 117.13%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 -
Price 1.82 2.10 2.13 2.35 5.75 5.99 3.00 -
P/RPS 6.90 7.95 7.43 10.05 6.09 6.10 2.85 80.40%
P/EPS 106.28 156.67 94.16 52.58 56.65 52.29 24.61 165.42%
EY 0.94 0.64 1.06 1.90 1.77 1.91 4.06 -62.32%
DY 0.55 0.48 0.47 0.64 0.52 0.83 0.67 -12.33%
P/NAPS 2.49 2.92 2.92 3.31 2.11 2.24 1.17 65.52%

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