[OFI] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 33.28%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 225,504 226,608 237,028 237,448 229,642 242,212 226,889 -0.40%
PBT 41,408 31,320 25,424 23,698 18,164 16,688 20,641 58.99%
Tax -7,770 -6,940 -3,915 -4,182 -3,524 -3,720 -4,434 45.30%
NP 33,638 24,380 21,509 19,516 14,640 12,968 16,207 62.63%
-
NP to SH 33,626 24,348 21,509 19,517 14,644 12,956 16,171 62.84%
-
Tax Rate 18.76% 22.16% 15.40% 17.65% 19.40% 22.29% 21.48% -
Total Cost 191,866 202,228 215,519 217,932 215,002 229,244 210,682 -6.04%
-
Net Worth 170,399 163,119 160,207 154,178 148,240 147,554 143,972 11.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 21,600 7,196 7,800 4,799 4,801 4,798 5,698 142.92%
Div Payout % 64.24% 29.56% 36.27% 24.59% 32.79% 37.04% 35.24% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,399 163,119 160,207 154,178 148,240 147,554 143,972 11.87%
NOSH 240,000 59,970 60,002 59,991 60,016 59,981 59,988 151.80%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.92% 10.76% 9.07% 8.22% 6.38% 5.35% 7.14% -
ROE 19.73% 14.93% 13.43% 12.66% 9.88% 8.78% 11.23% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 93.96 377.87 395.03 395.80 382.63 403.81 378.22 -60.44%
EPS 14.02 40.60 35.85 32.53 24.40 21.60 26.95 -35.29%
DPS 9.00 12.00 13.00 8.00 8.00 8.00 9.50 -3.53%
NAPS 0.71 2.72 2.67 2.57 2.47 2.46 2.40 -55.56%
Adjusted Per Share Value based on latest NOSH - 60,016
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 93.59 94.05 98.38 98.55 95.31 100.53 94.17 -0.41%
EPS 13.96 10.11 8.93 8.10 6.08 5.38 6.71 62.89%
DPS 8.96 2.99 3.24 1.99 1.99 1.99 2.37 142.48%
NAPS 0.7072 0.677 0.6649 0.6399 0.6153 0.6124 0.5976 11.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.51 5.86 4.19 2.76 2.99 2.65 2.46 -
P/RPS 1.61 1.55 1.06 0.70 0.78 0.66 0.65 82.96%
P/EPS 10.78 14.43 11.69 8.48 12.25 12.27 9.13 11.70%
EY 9.28 6.93 8.56 11.79 8.16 8.15 10.96 -10.49%
DY 5.96 2.05 3.10 2.90 2.68 3.02 3.86 33.55%
P/NAPS 2.13 2.15 1.57 1.07 1.21 1.08 1.03 62.24%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 -
Price 2.35 5.75 5.99 3.00 2.97 3.00 2.67 -
P/RPS 2.50 1.52 1.52 0.76 0.78 0.74 0.71 131.27%
P/EPS 16.77 14.16 16.71 9.22 12.17 13.89 9.90 42.05%
EY 5.96 7.06 5.98 10.84 8.22 7.20 10.10 -29.62%
DY 3.83 2.09 2.17 2.67 2.69 2.67 3.56 4.98%
P/NAPS 3.31 2.11 2.24 1.17 1.20 1.22 1.11 107.03%

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