[OFI] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 5.43%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 208,647 201,808 195,269 181,410 167,003 159,312 149,295 24.92%
PBT 16,304 14,497 16,799 13,036 12,731 12,079 11,088 29.21%
Tax -3,301 -3,121 -3,442 -2,546 -2,818 -2,795 -2,348 25.41%
NP 13,003 11,376 13,357 10,490 9,913 9,284 8,740 30.22%
-
NP to SH 12,769 11,065 13,027 10,220 9,694 9,183 8,700 29.05%
-
Tax Rate 20.25% 21.53% 20.49% 19.53% 22.13% 23.14% 21.18% -
Total Cost 195,644 190,432 181,912 170,920 157,090 150,028 140,555 24.59%
-
Net Worth 129,627 126,599 124,734 122,492 120,639 120,000 116,285 7.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,800 4,200 4,800 4,800 3,611 2,422 1,222 148.33%
Div Payout % 37.60% 37.96% 36.85% 46.97% 37.25% 26.38% 14.06% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 129,627 126,599 124,734 122,492 120,639 120,000 116,285 7.48%
NOSH 60,012 60,000 59,968 60,045 60,019 60,000 59,941 0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.23% 5.64% 6.84% 5.78% 5.94% 5.83% 5.85% -
ROE 9.85% 8.74% 10.44% 8.34% 8.04% 7.65% 7.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 347.67 336.35 325.62 302.12 278.25 265.52 249.07 24.82%
EPS 21.28 18.44 21.72 17.02 16.15 15.31 14.51 28.99%
DPS 8.00 7.00 8.00 8.00 6.02 4.04 2.04 148.06%
NAPS 2.16 2.11 2.08 2.04 2.01 2.00 1.94 7.40%
Adjusted Per Share Value based on latest NOSH - 60,045
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 86.60 83.76 81.05 75.29 69.31 66.12 61.96 24.93%
EPS 5.30 4.59 5.41 4.24 4.02 3.81 3.61 29.08%
DPS 1.99 1.74 1.99 1.99 1.50 1.01 0.51 147.23%
NAPS 0.538 0.5254 0.5177 0.5084 0.5007 0.4981 0.4826 7.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.68 1.54 1.52 1.50 1.36 1.60 1.61 -
P/RPS 0.48 0.46 0.47 0.50 0.49 0.60 0.65 -18.25%
P/EPS 7.90 8.35 7.00 8.81 8.42 10.45 11.09 -20.18%
EY 12.66 11.98 14.29 11.35 11.88 9.57 9.02 25.28%
DY 4.76 4.55 5.26 5.33 4.43 2.52 1.27 140.70%
P/NAPS 0.78 0.73 0.73 0.74 0.68 0.80 0.83 -4.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 29/05/12 23/02/12 29/11/11 25/08/11 26/05/11 -
Price 1.70 1.88 1.48 1.59 1.41 1.44 1.61 -
P/RPS 0.49 0.56 0.45 0.53 0.51 0.54 0.65 -17.12%
P/EPS 7.99 10.19 6.81 9.34 8.73 9.41 11.09 -19.58%
EY 12.52 9.81 14.68 10.70 11.45 10.63 9.02 24.35%
DY 4.71 3.72 5.41 5.03 4.27 2.81 1.27 139.02%
P/NAPS 0.79 0.89 0.71 0.78 0.70 0.72 0.83 -3.23%

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