[OFI] QoQ TTM 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- 16.02%
YoY- 14.6%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 234,959 233,127 237,028 233,484 231,615 233,483 226,889 2.35%
PBT 37,046 29,082 25,424 21,487 19,371 19,769 20,641 47.63%
Tax -6,038 -4,720 -3,915 -3,688 -4,025 -4,379 -4,434 22.83%
NP 31,008 24,362 21,509 17,799 15,346 15,390 16,207 54.05%
-
NP to SH 31,000 24,357 21,509 17,767 15,314 15,350 16,171 54.25%
-
Tax Rate 16.30% 16.23% 15.40% 17.16% 20.78% 22.15% 21.48% -
Total Cost 203,951 208,765 215,519 215,685 216,269 218,093 210,682 -2.13%
-
Net Worth 170,399 163,119 160,136 154,242 148,091 147,554 119,958 26.33%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,598 7,197 6,597 5,698 5,697 5,697 5,697 41.54%
Div Payout % 30.96% 29.55% 30.67% 32.07% 37.20% 37.12% 35.23% -
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 170,399 163,119 160,136 154,242 148,091 147,554 119,958 26.33%
NOSH 240,000 59,970 59,976 60,016 59,955 59,981 59,979 151.83%
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 13.20% 10.45% 9.07% 7.62% 6.63% 6.59% 7.14% -
ROE 18.19% 14.93% 13.43% 11.52% 10.34% 10.40% 13.48% -
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 97.90 388.74 395.20 389.03 386.31 389.26 378.28 -59.35%
EPS 12.92 40.62 35.86 29.60 25.54 25.59 26.96 -38.73%
DPS 4.00 12.00 11.00 9.50 9.50 9.50 9.50 -43.79%
NAPS 0.71 2.72 2.67 2.57 2.47 2.46 2.00 -49.83%
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 97.90 97.14 98.76 97.29 96.51 97.28 94.54 2.35%
EPS 12.92 10.15 8.96 7.40 6.38 6.40 6.74 54.25%
DPS 4.00 3.00 2.75 2.37 2.37 2.37 2.37 41.71%
NAPS 0.71 0.6797 0.6672 0.6427 0.617 0.6148 0.4998 26.34%
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 1.54 1.51 1.06 0.71 0.77 0.68 0.65 77.62%
P/EPS 11.69 14.43 11.68 9.32 11.71 10.36 9.12 17.98%
EY 8.55 6.93 8.56 10.73 8.54 9.66 10.96 -15.24%
DY 2.65 2.05 2.63 3.44 3.18 3.58 3.86 -22.15%
P/NAPS 2.13 2.15 1.57 1.07 1.21 1.08 1.23 44.15%
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 2.40 1.48 1.52 0.77 0.77 0.77 0.71 125.06%
P/EPS 18.19 14.16 16.70 10.13 11.63 11.72 9.90 49.95%
EY 5.50 7.06 5.99 9.87 8.60 8.53 10.10 -33.29%
DY 1.70 2.09 1.84 3.17 3.20 3.17 3.56 -38.87%
P/NAPS 3.31 2.11 2.24 1.17 1.20 1.22 1.34 82.63%

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