[OFI] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 18.57%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 119,653 118,441 122,132 126,136 124,564 124,397 126,429 -3.60%
PBT 10,897 10,055 9,036 6,954 6,172 5,329 9,772 7.54%
Tax -548 -288 -213 -467 -701 -563 -2,213 -60.59%
NP 10,349 9,767 8,823 6,487 5,471 4,766 7,559 23.32%
-
NP to SH 10,363 9,768 8,824 6,488 5,472 4,767 7,561 23.41%
-
Tax Rate 5.03% 2.86% 2.36% 6.72% 11.36% 10.56% 22.65% -
Total Cost 109,304 108,674 113,309 119,649 119,093 119,631 118,870 -5.44%
-
Net Worth 107,999 105,898 101,946 97,800 95,936 81,066 91,261 11.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,094 2,094 1,866 1,866 1,866 1,866 41 1279.86%
Div Payout % 20.21% 21.44% 21.15% 28.77% 34.11% 39.16% 0.56% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 107,999 105,898 101,946 97,800 95,936 81,066 91,261 11.89%
NOSH 59,999 59,829 59,968 60,000 59,960 53,333 60,040 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.65% 8.25% 7.22% 5.14% 4.39% 3.83% 5.98% -
ROE 9.60% 9.22% 8.66% 6.63% 5.70% 5.88% 8.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 199.42 197.96 203.66 210.23 207.74 233.24 210.57 -3.56%
EPS 17.27 16.33 14.71 10.81 9.13 8.94 12.59 23.47%
DPS 3.50 3.50 3.11 3.11 3.11 3.50 0.07 1260.44%
NAPS 1.80 1.77 1.70 1.63 1.60 1.52 1.52 11.94%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 49.86 49.35 50.89 52.56 51.90 51.83 52.68 -3.60%
EPS 4.32 4.07 3.68 2.70 2.28 1.99 3.15 23.46%
DPS 0.87 0.87 0.78 0.78 0.78 0.78 0.02 1139.72%
NAPS 0.45 0.4412 0.4248 0.4075 0.3997 0.3378 0.3803 11.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.73 0.75 0.94 0.80 0.95 1.02 -
P/RPS 0.45 0.37 0.37 0.45 0.39 0.41 0.48 -4.21%
P/EPS 5.21 4.47 5.10 8.69 8.77 10.63 8.10 -25.50%
EY 19.19 22.36 19.62 11.50 11.41 9.41 12.35 34.19%
DY 3.89 4.79 4.15 3.31 3.89 3.68 0.07 1359.81%
P/NAPS 0.50 0.41 0.44 0.58 0.50 0.63 0.67 -17.74%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 26/11/08 26/08/08 27/05/08 27/02/08 -
Price 1.00 0.88 0.68 0.79 0.81 0.97 1.05 -
P/RPS 0.50 0.44 0.33 0.38 0.39 0.42 0.50 0.00%
P/EPS 5.79 5.39 4.62 7.31 8.88 10.85 8.34 -21.61%
EY 17.27 18.55 21.64 13.69 11.27 9.21 11.99 27.56%
DY 3.50 3.98 4.58 3.94 3.84 3.61 0.07 1260.44%
P/NAPS 0.56 0.50 0.40 0.48 0.51 0.64 0.69 -13.00%

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