[OFI] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -7.91%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 220,190 203,730 176,974 141,558 115,964 122,736 119,258 10.75%
PBT 20,704 15,920 16,910 13,624 15,580 11,162 7,912 17.37%
Tax -4,342 -3,176 -3,458 -2,518 -1,848 -1,360 -1,552 18.68%
NP 16,362 12,744 13,452 11,106 13,732 9,802 6,360 17.03%
-
NP to SH 16,358 12,578 13,216 11,106 13,242 9,802 6,360 17.03%
-
Tax Rate 20.97% 19.95% 20.45% 18.48% 11.86% 12.18% 19.62% -
Total Cost 203,828 190,986 163,522 130,452 102,232 112,934 112,898 10.33%
-
Net Worth 138,616 129,620 120,636 115,737 109,750 97,780 89,999 7.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,800 4,800 4,801 47 - - - -
Div Payout % 29.35% 38.17% 36.33% 0.43% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 138,616 129,620 120,636 115,737 109,750 97,780 89,999 7.45%
NOSH 60,007 60,009 60,018 59,967 59,972 59,987 59,999 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.43% 6.26% 7.60% 7.85% 11.84% 7.99% 5.33% -
ROE 11.80% 9.70% 10.96% 9.60% 12.07% 10.02% 7.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 366.94 339.50 294.87 236.06 193.36 204.60 198.76 10.74%
EPS 27.26 20.96 22.02 18.52 22.08 16.34 10.60 17.03%
DPS 8.00 8.00 8.00 0.08 0.00 0.00 0.00 -
NAPS 2.31 2.16 2.01 1.93 1.83 1.63 1.50 7.45%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 91.75 84.89 73.74 58.98 48.32 51.14 49.69 10.75%
EPS 6.82 5.24 5.51 4.63 5.52 4.08 2.65 17.04%
DPS 2.00 2.00 2.00 0.02 0.00 0.00 0.00 -
NAPS 0.5776 0.5401 0.5027 0.4822 0.4573 0.4074 0.375 7.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.02 1.68 1.36 1.71 0.98 0.94 1.18 -
P/RPS 0.55 0.49 0.46 0.72 0.51 0.46 0.59 -1.16%
P/EPS 7.41 8.02 6.18 9.23 4.44 5.75 11.13 -6.54%
EY 13.50 12.48 16.19 10.83 22.53 17.38 8.98 7.02%
DY 3.96 4.76 5.88 0.05 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.68 0.89 0.54 0.58 0.79 1.61%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 29/11/11 22/11/10 17/11/09 26/11/08 27/11/07 -
Price 2.24 1.70 1.41 1.70 1.42 0.79 1.02 -
P/RPS 0.61 0.50 0.48 0.72 0.73 0.39 0.51 3.02%
P/EPS 8.22 8.11 6.40 9.18 6.43 4.83 9.62 -2.58%
EY 12.17 12.33 15.62 10.89 15.55 20.68 10.39 2.66%
DY 3.57 4.71 5.67 0.05 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.70 0.88 0.78 0.48 0.68 6.09%

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