[OFI] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 19.0%
YoY- -21.42%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 277,842 283,456 286,838 294,722 288,805 288,422 288,310 -2.43%
PBT 16,262 16,827 18,173 13,834 7,937 8,413 8,254 57.09%
Tax -3,570 -3,368 -3,542 -2,643 1,467 2,658 2,943 -
NP 12,692 13,459 14,631 11,191 9,404 11,071 11,197 8.70%
-
NP to SH 12,692 13,459 14,631 11,191 9,404 11,071 11,202 8.67%
-
Tax Rate 21.95% 20.02% 19.49% 19.11% -18.48% -31.59% -35.66% -
Total Cost 265,150 269,997 272,207 283,531 279,401 277,351 277,113 -2.89%
-
Net Worth 192,000 192,000 192,000 194,400 189,600 187,199 184,799 2.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,119 3,599 4,079 2,400 3,600 4,800 6,000 -35.32%
Div Payout % 24.58% 26.75% 27.89% 21.45% 38.28% 43.36% 53.56% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 192,000 192,000 192,000 194,400 189,600 187,199 184,799 2.57%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.57% 4.75% 5.10% 3.80% 3.26% 3.84% 3.88% -
ROE 6.61% 7.01% 7.62% 5.76% 4.96% 5.91% 6.06% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.77 118.11 119.52 122.80 120.34 120.18 120.13 -2.43%
EPS 5.29 5.61 6.10 4.66 3.92 4.61 4.67 8.65%
DPS 1.30 1.50 1.70 1.00 1.50 2.00 2.50 -35.30%
NAPS 0.80 0.80 0.80 0.81 0.79 0.78 0.77 2.57%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.32 117.65 119.05 122.32 119.87 119.71 119.66 -2.43%
EPS 5.27 5.59 6.07 4.64 3.90 4.59 4.65 8.69%
DPS 1.29 1.49 1.69 1.00 1.49 1.99 2.49 -35.46%
NAPS 0.7969 0.7969 0.7969 0.8068 0.7869 0.777 0.767 2.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.66 0.76 0.77 0.69 0.805 0.955 0.955 -
P/RPS 0.57 0.64 0.64 0.56 0.67 0.79 0.79 -19.53%
P/EPS 12.48 13.55 12.63 14.80 20.54 20.70 20.46 -28.05%
EY 8.01 7.38 7.92 6.76 4.87 4.83 4.89 38.91%
DY 1.97 1.97 2.21 1.45 1.86 2.09 2.62 -17.29%
P/NAPS 0.83 0.95 0.96 0.85 1.02 1.22 1.24 -23.46%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.75 0.70 0.805 0.72 0.67 0.85 0.93 -
P/RPS 0.65 0.59 0.67 0.59 0.56 0.71 0.77 -10.67%
P/EPS 14.18 12.48 13.20 15.44 17.10 18.43 19.93 -20.28%
EY 7.05 8.01 7.57 6.48 5.85 5.43 5.02 25.38%
DY 1.73 2.14 2.11 1.39 2.24 2.35 2.69 -25.47%
P/NAPS 0.94 0.88 1.01 0.89 0.85 1.09 1.21 -15.47%

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