[OFI] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 28.33%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 100,888 88,863 77,299 75,095 76,233 35,702 23.07%
PBT 9,265 7,020 10,092 6,363 9,965 6,418 7.61%
Tax -1,498 -1,825 -1,686 -108 -3,205 -1,180 4.88%
NP 7,767 5,195 8,406 6,255 6,760 5,238 8.19%
-
NP to SH 7,767 5,195 8,406 6,255 6,760 5,238 8.19%
-
Tax Rate 16.17% 26.00% 16.71% 1.70% 32.16% 18.39% -
Total Cost 93,121 83,668 68,893 68,840 69,473 30,464 25.02%
-
Net Worth 81,643 76,730 75,484 72,369 56,223 66,767 4.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,998 2,980 1,999 1,996 - - -
Div Payout % 38.61% 57.38% 23.78% 31.92% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 81,643 76,730 75,484 72,369 56,223 66,767 4.10%
NOSH 60,031 59,946 59,908 39,983 33,666 42,799 6.99%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.70% 5.85% 10.87% 8.33% 8.87% 14.67% -
ROE 9.51% 6.77% 11.14% 8.64% 12.02% 7.85% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 168.06 148.24 129.03 187.82 226.43 83.42 15.02%
EPS 12.94 8.67 14.03 15.64 20.08 12.24 1.11%
DPS 5.00 5.00 3.34 4.99 0.00 0.00 -
NAPS 1.36 1.28 1.26 1.81 1.67 1.56 -2.70%
Adjusted Per Share Value based on latest NOSH - 39,983
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.87 36.88 32.08 31.17 31.64 14.82 23.07%
EPS 3.22 2.16 3.49 2.60 2.81 2.17 8.20%
DPS 1.24 1.24 0.83 0.83 0.00 0.00 -
NAPS 0.3389 0.3185 0.3133 0.3004 0.2334 0.2771 4.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.98 1.17 1.23 1.27 1.19 2.30 -
P/RPS 0.58 0.79 0.95 0.68 0.53 2.76 -26.78%
P/EPS 7.57 13.50 8.77 8.12 5.93 18.79 -16.61%
EY 13.20 7.41 11.41 12.32 16.87 5.32 19.91%
DY 5.10 4.27 2.71 3.93 0.00 0.00 -
P/NAPS 0.72 0.91 0.98 0.70 0.71 1.47 -13.29%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/05 29/11/04 20/11/03 29/11/02 28/11/01 - -
Price 0.95 1.20 1.29 1.25 1.43 0.00 -
P/RPS 0.57 0.81 1.00 0.67 0.63 0.00 -
P/EPS 7.34 13.85 9.19 7.99 7.12 0.00 -
EY 13.62 7.22 10.88 12.52 14.04 0.00 -
DY 5.26 4.17 2.59 3.99 0.00 0.00 -
P/NAPS 0.70 0.94 1.02 0.69 0.86 0.00 -

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