[OFI] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 18.55%
YoY- 87.1%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 187,744 144,924 124,874 122,409 125,429 124,202 108,370 9.58%
PBT 16,074 13,477 15,797 12,670 7,728 9,322 9,572 9.01%
Tax -3,501 -3,237 -1,821 -1,050 -1,517 -2,029 -1,934 10.39%
NP 12,573 10,240 13,976 11,620 6,210 7,293 7,637 8.65%
-
NP to SH 12,349 10,241 13,653 11,620 6,210 7,293 7,637 8.33%
-
Tax Rate 21.78% 24.02% 11.53% 8.29% 19.63% 21.77% 20.20% -
Total Cost 175,170 134,684 110,898 110,789 119,218 116,909 100,733 9.65%
-
Net Worth 122,373 117,015 112,178 101,964 91,219 86,968 83,999 6.46%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,798 48 - - - - - -
Div Payout % 38.86% 0.47% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 122,373 117,015 112,178 101,964 91,219 86,968 83,999 6.46%
NOSH 59,987 60,007 59,988 59,979 60,012 59,978 59,999 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.70% 7.07% 11.19% 9.49% 4.95% 5.87% 7.05% -
ROE 10.09% 8.75% 12.17% 11.40% 6.81% 8.39% 9.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 312.97 241.51 208.17 204.09 209.00 207.08 180.62 9.59%
EPS 20.59 17.07 22.76 19.37 10.35 12.16 12.73 8.33%
DPS 8.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.95 1.87 1.70 1.52 1.45 1.40 6.47%
Adjusted Per Share Value based on latest NOSH - 59,968
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 77.92 60.15 51.83 50.81 52.06 51.55 44.98 9.58%
EPS 5.13 4.25 5.67 4.82 2.58 3.03 3.17 8.34%
DPS 1.99 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5079 0.4857 0.4656 0.4232 0.3786 0.361 0.3486 6.47%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.50 1.62 1.43 0.75 1.02 1.17 1.00 -
P/RPS 0.48 0.67 0.69 0.37 0.49 0.56 0.55 -2.24%
P/EPS 7.29 9.49 6.28 3.87 9.86 9.62 7.86 -1.24%
EY 13.72 10.53 15.92 25.83 10.15 10.39 12.73 1.25%
DY 5.33 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.76 0.44 0.67 0.81 0.71 0.69%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 23/02/10 25/02/09 27/02/08 26/02/07 24/02/06 -
Price 1.59 1.67 1.47 0.68 1.05 1.28 0.96 -
P/RPS 0.51 0.69 0.71 0.33 0.50 0.62 0.53 -0.63%
P/EPS 7.72 9.79 6.46 3.51 10.15 10.53 7.54 0.39%
EY 12.95 10.22 15.48 28.49 9.86 9.50 13.26 -0.39%
DY 5.03 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 0.79 0.40 0.69 0.88 0.69 2.06%

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