[OFI] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 209.44%
YoY- 55.89%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 56,100 54,268 56,136 50,080 43,241 35,550 28,746 11.78%
PBT 12,874 4,910 5,308 5,503 3,696 3,044 5,066 16.80%
Tax -2,150 -832 -1,186 -709 -529 -506 -287 39.85%
NP 10,724 4,078 4,122 4,794 3,167 2,538 4,779 14.41%
-
NP to SH 10,726 4,083 4,119 4,753 3,049 2,538 4,521 15.47%
-
Tax Rate 16.70% 16.95% 22.34% 12.88% 14.31% 16.62% 5.67% -
Total Cost 45,376 50,190 52,014 45,286 40,074 33,012 23,967 11.21%
-
Net Worth 170,399 148,091 138,499 129,627 120,639 115,799 109,727 7.60%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,600 1,199 1,199 1,800 1,200 11 - -
Div Payout % 33.56% 29.37% 29.11% 37.88% 39.37% 0.47% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 170,399 148,091 138,499 129,627 120,639 115,799 109,727 7.60%
NOSH 240,000 59,955 59,956 60,012 60,019 59,999 59,960 25.99%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.12% 7.51% 7.34% 9.57% 7.32% 7.14% 16.62% -
ROE 6.29% 2.76% 2.97% 3.67% 2.53% 2.19% 4.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.38 90.51 93.63 83.45 72.04 59.25 47.94 -11.27%
EPS 4.47 6.81 6.87 7.92 5.08 4.23 7.54 -8.34%
DPS 1.50 2.00 2.00 3.00 2.00 0.02 0.00 -
NAPS 0.71 2.47 2.31 2.16 2.01 1.93 1.83 -14.59%
Adjusted Per Share Value based on latest NOSH - 60,012
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.28 22.52 23.30 20.79 17.95 14.75 11.93 11.78%
EPS 4.45 1.69 1.71 1.97 1.27 1.05 1.88 15.43%
DPS 1.49 0.50 0.50 0.75 0.50 0.00 0.00 -
NAPS 0.7072 0.6146 0.5748 0.538 0.5007 0.4806 0.4554 7.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.51 2.99 2.02 1.68 1.36 1.71 0.98 -
P/RPS 6.46 3.30 2.16 2.01 1.89 2.89 2.04 21.17%
P/EPS 33.79 43.91 29.40 21.21 26.77 40.43 13.00 17.24%
EY 2.96 2.28 3.40 4.71 3.74 2.47 7.69 -14.70%
DY 0.99 0.67 0.99 1.79 1.47 0.01 0.00 -
P/NAPS 2.13 1.21 0.87 0.78 0.68 0.89 0.54 25.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 21/11/13 22/11/12 29/11/11 22/11/10 17/11/09 -
Price 2.35 2.97 2.24 1.70 1.41 1.70 1.42 -
P/RPS 10.05 3.28 2.39 2.04 1.96 2.87 2.96 22.58%
P/EPS 52.58 43.61 32.61 21.46 27.76 40.19 18.83 18.65%
EY 1.90 2.29 3.07 4.66 3.60 2.49 5.31 -15.73%
DY 0.64 0.67 0.89 1.76 1.42 0.01 0.00 -
P/NAPS 3.31 1.20 0.97 0.79 0.70 0.88 0.78 27.22%

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