[OFI] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -15.94%
YoY- 104.91%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 124,874 115,964 116,944 118,441 122,409 122,736 112,096 7.44%
PBT 15,797 15,580 10,896 10,055 12,670 11,162 7,528 63.68%
Tax -1,821 -1,848 -2,548 -288 -1,050 -1,360 -1,508 13.35%
NP 13,976 13,732 8,348 9,767 11,620 9,802 6,020 75.06%
-
NP to SH 13,653 13,242 8,400 9,768 11,620 9,802 6,020 72.36%
-
Tax Rate 11.53% 11.86% 23.38% 2.86% 8.29% 12.18% 20.03% -
Total Cost 110,898 102,232 108,596 108,674 110,789 112,934 106,076 2.99%
-
Net Worth 112,178 109,750 107,999 106,199 101,964 97,780 95,936 10.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 2,099 - - - -
Div Payout % - - - 21.50% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 112,178 109,750 107,999 106,199 101,964 97,780 95,936 10.95%
NOSH 59,988 59,972 59,999 59,999 59,979 59,987 59,960 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.19% 11.84% 7.14% 8.25% 9.49% 7.99% 5.37% -
ROE 12.17% 12.07% 7.78% 9.20% 11.40% 10.02% 6.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 208.17 193.36 194.91 197.40 204.09 204.60 186.95 7.40%
EPS 22.76 22.08 14.00 16.28 19.37 16.34 10.04 72.31%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.87 1.83 1.80 1.77 1.70 1.63 1.60 10.92%
Adjusted Per Share Value based on latest NOSH - 59,829
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.83 48.13 48.54 49.16 50.81 50.94 46.52 7.45%
EPS 5.67 5.50 3.49 4.05 4.82 4.07 2.50 72.36%
DPS 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
NAPS 0.4656 0.4555 0.4482 0.4408 0.4232 0.4058 0.3982 10.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.43 0.98 0.90 0.73 0.75 0.94 0.80 -
P/RPS 0.69 0.51 0.46 0.37 0.37 0.46 0.43 36.94%
P/EPS 6.28 4.44 6.43 4.48 3.87 5.75 7.97 -14.65%
EY 15.92 22.53 15.56 22.30 25.83 17.38 12.55 17.13%
DY 0.00 0.00 0.00 4.79 0.00 0.00 0.00 -
P/NAPS 0.76 0.54 0.50 0.41 0.44 0.58 0.50 32.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 17/11/09 26/08/09 27/05/09 25/02/09 26/11/08 26/08/08 -
Price 1.47 1.42 1.00 0.88 0.68 0.79 0.81 -
P/RPS 0.71 0.73 0.51 0.45 0.33 0.39 0.43 39.57%
P/EPS 6.46 6.43 7.14 5.41 3.51 4.83 8.07 -13.75%
EY 15.48 15.55 14.00 18.50 28.49 20.68 12.40 15.89%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.56 0.50 0.40 0.48 0.51 33.76%

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