[OFI] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 60.83%
YoY- 16.02%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 195,269 187,744 176,974 180,984 149,295 144,924 141,558 23.89%
PBT 16,799 16,074 16,910 19,036 11,088 13,477 13,624 14.97%
Tax -3,442 -3,501 -3,458 -4,800 -2,348 -3,237 -2,518 23.14%
NP 13,357 12,573 13,452 14,236 8,740 10,240 11,106 13.07%
-
NP to SH 13,088 12,349 13,216 13,992 8,700 10,241 11,106 11.55%
-
Tax Rate 20.49% 21.78% 20.45% 25.22% 21.18% 24.02% 18.48% -
Total Cost 181,912 175,170 163,522 166,748 140,555 134,684 130,452 24.79%
-
Net Worth 124,819 122,373 120,636 120,000 116,400 117,015 115,737 5.16%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,800 4,798 4,801 4,800 4,800 48 47 2078.74%
Div Payout % 36.68% 38.86% 36.33% 34.31% 55.17% 0.47% 0.43% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 124,819 122,373 120,636 120,000 116,400 117,015 115,737 5.16%
NOSH 60,009 59,987 60,018 60,000 60,000 60,007 59,967 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.84% 6.70% 7.60% 7.87% 5.85% 7.07% 7.85% -
ROE 10.49% 10.09% 10.96% 11.66% 7.47% 8.75% 9.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 325.40 312.97 294.87 301.64 248.83 241.51 236.06 23.83%
EPS 21.81 20.59 22.02 23.32 14.50 17.07 18.52 11.50%
DPS 8.00 8.00 8.00 8.00 8.00 0.08 0.08 2048.40%
NAPS 2.08 2.04 2.01 2.00 1.94 1.95 1.93 5.11%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 81.36 78.23 73.74 75.41 62.21 60.39 58.98 23.89%
EPS 5.45 5.15 5.51 5.83 3.63 4.27 4.63 11.47%
DPS 2.00 2.00 2.00 2.00 2.00 0.02 0.02 2048.40%
NAPS 0.5201 0.5099 0.5027 0.50 0.485 0.4876 0.4822 5.16%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.52 1.50 1.36 1.60 1.61 1.62 1.71 -
P/RPS 0.47 0.48 0.46 0.53 0.65 0.67 0.72 -24.72%
P/EPS 6.97 7.29 6.18 6.86 11.10 9.49 9.23 -17.06%
EY 14.35 13.72 16.19 14.58 9.01 10.53 10.83 20.61%
DY 5.26 5.33 5.88 5.00 4.97 0.05 0.05 2122.18%
P/NAPS 0.73 0.74 0.68 0.80 0.83 0.83 0.89 -12.36%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 23/02/12 29/11/11 25/08/11 26/05/11 23/02/11 22/11/10 -
Price 1.48 1.59 1.41 1.44 1.61 1.67 1.70 -
P/RPS 0.45 0.51 0.48 0.48 0.65 0.69 0.72 -26.87%
P/EPS 6.79 7.72 6.40 6.17 11.10 9.79 9.18 -18.19%
EY 14.74 12.95 15.62 16.19 9.01 10.22 10.89 22.33%
DY 5.41 5.03 5.67 5.56 4.97 0.05 0.05 2164.19%
P/NAPS 0.71 0.78 0.70 0.72 0.83 0.86 0.88 -13.32%

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