[OFI] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 25.46%
YoY- -0.09%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 263,050 253,788 286,838 295,332 281,042 267,316 288,310 -5.92%
PBT 11,280 10,876 18,173 19,810 15,104 16,260 8,254 23.12%
Tax -3,550 -3,024 -3,542 -5,245 -3,494 -3,720 2,943 -
NP 7,730 7,852 14,631 14,565 11,610 12,540 11,197 -21.87%
-
NP to SH 7,730 7,852 14,631 14,565 11,610 12,540 11,201 -21.88%
-
Tax Rate 31.47% 27.80% 19.49% 26.48% 23.13% 22.88% -35.66% -
Total Cost 255,320 245,936 272,207 280,766 269,432 254,776 277,113 -5.30%
-
Net Worth 192,000 192,000 192,000 194,400 189,600 187,199 184,799 2.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,880 2,880 5,280 - 4,800 4,800 6,000 -38.66%
Div Payout % 37.26% 36.68% 36.09% - 41.34% 38.28% 53.57% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 192,000 192,000 192,000 194,400 189,600 187,199 184,799 2.57%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.94% 3.09% 5.10% 4.93% 4.13% 4.69% 3.88% -
ROE 4.03% 4.09% 7.62% 7.49% 6.12% 6.70% 6.06% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 109.60 105.75 119.52 123.06 117.10 111.38 120.13 -5.92%
EPS 3.22 3.28 6.10 6.07 4.84 5.24 4.67 -21.93%
DPS 1.20 1.20 2.20 0.00 2.00 2.00 2.50 -38.66%
NAPS 0.80 0.80 0.80 0.81 0.79 0.78 0.77 2.57%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 109.18 105.33 119.05 122.58 116.65 110.95 119.66 -5.92%
EPS 3.21 3.26 6.07 6.05 4.82 5.20 4.65 -21.87%
DPS 1.20 1.20 2.19 0.00 1.99 1.99 2.49 -38.50%
NAPS 0.7969 0.7969 0.7969 0.8068 0.7869 0.777 0.767 2.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.66 0.76 0.77 0.69 0.805 0.955 0.955 -
P/RPS 0.60 0.72 0.64 0.56 0.69 0.86 0.79 -16.74%
P/EPS 20.49 23.23 12.63 11.37 16.64 18.28 20.46 0.09%
EY 4.88 4.30 7.92 8.80 6.01 5.47 4.89 -0.13%
DY 1.82 1.58 2.86 0.00 2.48 2.09 2.62 -21.54%
P/NAPS 0.83 0.95 0.96 0.85 1.02 1.22 1.24 -23.46%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.75 0.70 0.805 0.72 0.67 0.85 0.93 -
P/RPS 0.68 0.66 0.67 0.59 0.57 0.76 0.77 -7.94%
P/EPS 23.29 21.40 13.20 11.86 13.85 16.27 19.93 10.93%
EY 4.29 4.67 7.57 8.43 7.22 6.15 5.02 -9.93%
DY 1.60 1.71 2.73 0.00 2.99 2.35 2.69 -29.25%
P/NAPS 0.94 0.88 1.01 0.89 0.85 1.09 1.21 -15.47%

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