[OFI] YoY Quarter Result on 30-Jun-2009 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 99.43%
YoY- 39.53%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 51,785 45,246 35,229 29,236 28,024 27,857 29,842 9.61%
PBT 2,457 4,759 3,768 2,724 1,882 1,039 2,428 0.19%
Tax -879 -1,200 -753 -637 -377 -239 -539 8.48%
NP 1,578 3,559 3,015 2,087 1,505 800 1,889 -2.95%
-
NP to SH 1,536 3,498 3,015 2,100 1,505 800 1,889 -3.38%
-
Tax Rate 35.78% 25.22% 19.98% 23.38% 20.03% 23.00% 22.20% -
Total Cost 50,207 41,687 32,214 27,149 26,519 27,057 27,953 10.24%
-
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 600 1,200 - - - - - -
Div Payout % 39.06% 34.31% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.57%
NOSH 60,000 60,000 59,940 59,999 59,960 60,150 59,968 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.05% 7.87% 8.56% 7.14% 5.37% 2.87% 6.33% -
ROE 1.21% 2.92% 2.59% 1.94% 1.57% 0.87% 2.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 86.31 75.41 58.77 48.73 46.74 46.31 49.76 9.60%
EPS 2.56 5.83 5.03 3.50 2.51 1.33 3.15 -3.39%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 1.94 1.80 1.60 1.53 1.44 6.56%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.49 18.78 14.62 12.13 11.63 11.56 12.39 9.60%
EPS 0.64 1.45 1.25 0.87 0.62 0.33 0.78 -3.24%
DPS 0.25 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5254 0.4981 0.4826 0.4482 0.3982 0.382 0.3584 6.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.60 1.54 0.90 0.80 1.15 1.27 -
P/RPS 1.78 2.12 2.62 1.85 1.71 2.48 2.55 -5.81%
P/EPS 60.16 27.44 30.62 25.71 31.87 86.47 40.32 6.89%
EY 1.66 3.64 3.27 3.89 3.14 1.16 2.48 -6.46%
DY 0.65 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.79 0.50 0.50 0.75 0.88 -3.06%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 23/08/06 -
Price 1.88 1.44 1.96 1.00 0.81 1.12 1.16 -
P/RPS 2.18 1.91 3.33 2.05 1.73 2.42 2.33 -1.10%
P/EPS 73.44 24.70 38.97 28.57 32.27 84.21 36.83 12.17%
EY 1.36 4.05 2.57 3.50 3.10 1.19 2.72 -10.90%
DY 0.53 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.72 1.01 0.56 0.51 0.73 0.81 1.58%

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