[OFI] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 48.24%
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 93,656 91,807 94,072 93,152 81,278 70,380 59,708 7.78%
PBT 11,848 9,503 5,796 6,992 7,179 6,988 6,380 10.85%
Tax -1,366 -788 -1,138 -1,522 -1,451 -1,404 -1,276 1.14%
NP 10,482 8,715 4,658 5,470 5,728 5,584 5,104 12.73%
-
NP to SH 10,240 8,715 4,658 5,470 5,728 5,584 5,104 12.29%
-
Tax Rate 11.53% 8.29% 19.63% 21.77% 20.21% 20.09% 20.00% -
Total Cost 83,174 83,092 89,414 87,682 75,550 64,796 54,604 7.25%
-
Net Worth 112,178 101,964 91,219 86,968 83,999 79,171 76,769 6.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 112,178 101,964 91,219 86,968 83,999 79,171 76,769 6.51%
NOSH 59,988 59,979 60,012 59,978 59,999 59,978 59,976 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.19% 9.49% 4.95% 5.87% 7.05% 7.93% 8.55% -
ROE 9.13% 8.55% 5.11% 6.29% 6.82% 7.05% 6.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 156.12 153.06 156.75 155.31 135.46 117.34 99.55 7.78%
EPS 17.07 14.53 7.76 9.12 9.55 9.31 8.51 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.70 1.52 1.45 1.40 1.32 1.28 6.51%
Adjusted Per Share Value based on latest NOSH - 59,932
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.02 38.25 39.20 38.81 33.87 29.33 24.88 7.78%
EPS 4.27 3.63 1.94 2.28 2.39 2.33 2.13 12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4674 0.4249 0.3801 0.3624 0.35 0.3299 0.3199 6.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.43 0.75 1.02 1.17 1.00 1.13 1.75 -
P/RPS 0.92 0.49 0.65 0.75 0.74 0.96 1.76 -10.23%
P/EPS 8.38 5.16 13.14 12.83 10.47 12.14 20.56 -13.88%
EY 11.94 19.37 7.61 7.79 9.55 8.24 4.86 16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.44 0.67 0.81 0.71 0.86 1.37 -9.34%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 27/02/08 26/02/07 24/02/06 25/02/05 26/02/04 -
Price 1.47 0.68 1.05 1.28 0.96 1.15 1.54 -
P/RPS 0.94 0.44 0.67 0.82 0.71 0.98 1.55 -7.99%
P/EPS 8.61 4.68 13.53 14.04 10.06 12.35 18.10 -11.63%
EY 11.61 21.37 7.39 7.13 9.94 8.10 5.53 13.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.40 0.69 0.88 0.69 0.87 1.20 -6.72%

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