[OFI] YoY 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- 12.31%
YoY- 158.05%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
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 52,321 37,914 35,674 30,439 34,443 31,052 29,510 10.01%
PBT 3,601 3,296 4,058 3,922 1,840 2,299 2,915 3.58%
Tax -897 -1,169 -442 -108 -362 -519 -633 5.97%
NP 2,704 2,127 3,616 3,814 1,478 1,780 2,282 2.86%
-
NP to SH 2,654 2,128 3,619 3,814 1,478 1,780 2,282 2.54%
-
Tax Rate 24.91% 35.47% 10.89% 2.75% 19.67% 22.58% 21.72% -
Total Cost 49,617 35,787 32,058 26,625 32,965 29,272 27,228 10.51%
-
Net Worth 122,492 116,890 112,231 101,946 91,261 86,902 83,999 6.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,200 11 - - - - - -
Div Payout % 45.25% 0.56% - - - - - -
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 122,492 116,890 112,231 101,946 91,261 86,902 83,999 6.48%
NOSH 60,045 59,943 60,016 59,968 60,040 59,932 60,000 0.01%
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 5.17% 5.61% 10.14% 12.53% 4.29% 5.73% 7.73% -
ROE 2.17% 1.82% 3.22% 3.74% 1.62% 2.05% 2.72% -
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 87.14 63.25 59.44 50.76 57.37 51.81 49.18 9.99%
EPS 4.42 3.55 6.03 6.36 2.46 2.97 3.80 2.54%
DPS 2.00 0.02 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 21.80 15.80 14.86 12.68 14.35 12.94 12.30 10.00%
EPS 1.11 0.89 1.51 1.59 0.62 0.74 0.95 2.62%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5104 0.487 0.4676 0.4248 0.3803 0.3621 0.35 6.48%
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 1.72 2.56 2.41 1.48 1.78 2.26 2.03 -2.72%
P/EPS 33.94 45.63 23.71 11.79 41.44 39.39 26.29 4.34%
EY 2.95 2.19 4.22 8.48 2.41 2.54 3.80 -4.13%
DY 1.33 0.01 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 1.82 2.64 2.47 1.34 1.83 2.47 1.95 -1.14%
P/EPS 35.97 47.04 24.38 10.69 42.65 43.10 25.24 6.07%
EY 2.78 2.13 4.10 9.35 2.34 2.32 3.96 -5.72%
DY 1.26 0.01 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