[OFI] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 10.86%
YoY- 77.07%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 131,703 125,710 120,290 115,055 119,653 118,441 122,132 5.17%
PBT 14,870 13,826 12,400 12,264 10,897 10,055 9,036 39.51%
Tax -1,298 -1,182 -866 -532 -548 -288 -213 234.73%
NP 13,572 12,644 11,534 11,732 10,349 9,767 8,823 33.36%
-
NP to SH 13,316 12,401 11,293 11,488 10,363 9,768 8,824 31.66%
-
Tax Rate 8.73% 8.55% 6.98% 4.34% 5.03% 2.86% 2.36% -
Total Cost 118,131 113,066 108,756 103,323 109,304 108,674 113,309 2.82%
-
Net Worth 116,284 113,452 112,231 109,727 107,999 105,898 101,946 9.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,094 2,094 2,094 2,094 1,866 -
Div Payout % - - 18.54% 18.23% 20.21% 21.44% 21.15% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 116,284 113,452 112,231 109,727 107,999 105,898 101,946 9.19%
NOSH 59,940 60,027 60,016 59,960 59,999 59,829 59,968 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.31% 10.06% 9.59% 10.20% 8.65% 8.25% 7.22% -
ROE 11.45% 10.93% 10.06% 10.47% 9.60% 9.22% 8.66% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 219.72 209.42 200.43 191.89 199.42 197.96 203.66 5.20%
EPS 22.22 20.66 18.82 19.16 17.27 16.33 14.71 31.74%
DPS 0.00 0.00 3.50 3.50 3.50 3.50 3.11 -
NAPS 1.94 1.89 1.87 1.83 1.80 1.77 1.70 9.22%
Adjusted Per Share Value based on latest NOSH - 59,960
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.66 52.18 49.93 47.75 49.66 49.16 50.69 5.16%
EPS 5.53 5.15 4.69 4.77 4.30 4.05 3.66 31.77%
DPS 0.00 0.00 0.87 0.87 0.87 0.87 0.77 -
NAPS 0.4826 0.4709 0.4658 0.4554 0.4482 0.4395 0.4231 9.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.54 1.53 1.43 0.98 0.90 0.73 0.75 -
P/RPS 0.70 0.73 0.71 0.51 0.45 0.37 0.37 53.14%
P/EPS 6.93 7.41 7.60 5.11 5.21 4.47 5.10 22.74%
EY 14.43 13.50 13.16 19.55 19.19 22.36 19.62 -18.56%
DY 0.00 0.00 2.45 3.57 3.89 4.79 4.15 -
P/NAPS 0.79 0.81 0.76 0.54 0.50 0.41 0.44 47.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.96 1.44 1.47 1.42 1.00 0.88 0.68 -
P/RPS 0.89 0.69 0.73 0.74 0.50 0.44 0.33 94.10%
P/EPS 8.82 6.97 7.81 7.41 5.79 5.39 4.62 54.07%
EY 11.33 14.35 12.80 13.49 17.27 18.55 21.64 -35.11%
DY 0.00 0.00 2.38 2.46 3.50 3.98 4.58 -
P/NAPS 1.01 0.76 0.79 0.78 0.56 0.50 0.40 85.74%

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