[OFI] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 44.16%
YoY- 275.47%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 58,942 55,398 54,156 54,461 40,602 32,054 26,634 14.14%
PBT 7,650 3,713 3,149 4,743 980 1,978 552 54.95%
Tax -778 -551 -689 -816 80 184 500 -
NP 6,872 3,162 2,460 3,927 1,060 2,162 1,052 36.70%
-
NP to SH 6,871 3,129 2,461 3,826 1,019 2,161 1,053 36.67%
-
Tax Rate 10.17% 14.84% 21.88% 17.20% -8.16% -9.30% -90.58% -
Total Cost 52,070 52,236 51,696 50,534 39,542 29,892 25,582 12.56%
-
Net Worth 160,136 119,958 132,653 124,734 116,285 113,452 105,898 7.13%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,998 2,099 1,200 1,199 1,198 - 2,094 6.16%
Div Payout % 43.64% 67.09% 48.78% 31.35% 117.65% - 198.86% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 160,136 119,958 132,653 124,734 116,285 113,452 105,898 7.13%
NOSH 59,976 59,979 60,024 59,968 59,941 60,027 59,829 0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.66% 5.71% 4.54% 7.21% 2.61% 6.74% 3.95% -
ROE 4.29% 2.61% 1.86% 3.07% 0.88% 1.90% 0.99% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 98.28 92.36 90.22 90.82 67.74 53.40 44.52 14.10%
EPS 11.45 5.22 4.10 6.38 1.70 3.60 1.76 36.61%
DPS 5.00 3.50 2.00 2.00 2.00 0.00 3.50 6.12%
NAPS 2.67 2.00 2.21 2.08 1.94 1.89 1.77 7.08%
Adjusted Per Share Value based on latest NOSH - 59,968
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 24.56 23.08 22.57 22.69 16.92 13.36 11.10 14.14%
EPS 2.86 1.30 1.03 1.59 0.42 0.90 0.44 36.59%
DPS 1.25 0.87 0.50 0.50 0.50 0.00 0.87 6.22%
NAPS 0.6672 0.4998 0.5527 0.5197 0.4845 0.4727 0.4412 7.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.19 2.46 1.70 1.52 1.61 1.53 0.73 -
P/RPS 4.26 2.66 1.88 1.67 2.38 2.87 1.64 17.23%
P/EPS 36.57 47.16 41.46 23.82 94.71 42.50 41.48 -2.07%
EY 2.73 2.12 2.41 4.20 1.06 2.35 2.41 2.09%
DY 1.19 1.42 1.18 1.32 1.24 0.00 4.79 -20.70%
P/NAPS 1.57 1.23 0.77 0.73 0.83 0.81 0.41 25.06%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 28/05/13 29/05/12 26/05/11 27/05/10 27/05/09 -
Price 5.99 2.67 2.01 1.48 1.61 1.44 0.88 -
P/RPS 6.10 2.89 2.23 1.63 2.38 2.70 1.98 20.61%
P/EPS 52.29 51.18 49.02 23.20 94.71 40.00 50.00 0.74%
EY 1.91 1.95 2.04 4.31 1.06 2.50 2.00 -0.76%
DY 0.83 1.31 1.00 1.35 1.24 0.00 3.98 -22.98%
P/NAPS 2.24 1.34 0.91 0.71 0.83 0.76 0.50 28.37%

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