[OFI] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 27.14%
YoY- 164.32%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 253,340 226,608 242,212 215,836 207,140 180,984 140,916 10.26%
PBT 19,368 31,320 16,688 20,176 9,828 19,036 15,072 4.26%
Tax -2,936 -6,940 -3,720 -3,940 -3,516 -4,800 -3,012 -0.42%
NP 16,432 24,380 12,968 16,236 6,312 14,236 12,060 5.28%
-
NP to SH 16,440 24,348 12,956 16,240 6,144 13,992 12,060 5.29%
-
Tax Rate 15.16% 22.16% 22.29% 19.53% 35.78% 25.22% 19.98% -
Total Cost 236,908 202,228 229,244 199,600 200,828 166,748 128,856 10.67%
-
Net Worth 175,200 163,119 147,554 136,732 126,599 120,000 116,284 7.06%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,600 7,196 4,798 4,797 2,400 4,800 - -
Div Payout % 58.39% 29.56% 37.04% 29.54% 39.06% 34.31% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 175,200 163,119 147,554 136,732 126,599 120,000 116,284 7.06%
NOSH 240,000 59,970 59,981 59,970 60,000 60,000 59,940 25.98%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.49% 10.76% 5.35% 7.52% 3.05% 7.87% 8.56% -
ROE 9.38% 14.93% 8.78% 11.88% 4.85% 11.66% 10.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.56 377.87 403.81 359.90 345.23 301.64 235.09 -12.48%
EPS 6.84 40.60 21.60 27.08 10.24 23.32 20.12 -16.44%
DPS 4.00 12.00 8.00 8.00 4.00 8.00 0.00 -
NAPS 0.73 2.72 2.46 2.28 2.11 2.00 1.94 -15.01%
Adjusted Per Share Value based on latest NOSH - 59,970
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 105.15 94.05 100.53 89.58 85.97 75.12 58.49 10.25%
EPS 6.82 10.11 5.38 6.74 2.55 5.81 5.01 5.26%
DPS 3.98 2.99 1.99 1.99 1.00 1.99 0.00 -
NAPS 0.7272 0.677 0.6124 0.5675 0.5254 0.4981 0.4826 7.06%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.50 5.86 2.65 1.87 1.54 1.60 1.54 -
P/RPS 2.37 1.55 0.66 0.52 0.45 0.53 0.66 23.72%
P/EPS 36.50 14.43 12.27 6.91 15.04 6.86 7.65 29.71%
EY 2.74 6.93 8.15 14.48 6.65 14.58 13.06 -22.89%
DY 1.60 2.05 3.02 4.28 2.60 5.00 0.00 -
P/NAPS 3.42 2.15 1.08 0.82 0.73 0.80 0.79 27.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 25/08/11 18/08/10 -
Price 1.82 5.75 3.00 1.75 1.88 1.44 1.96 -
P/RPS 1.72 1.52 0.74 0.49 0.54 0.48 0.83 12.89%
P/EPS 26.57 14.16 13.89 6.46 18.36 6.17 9.74 18.18%
EY 3.76 7.06 7.20 15.47 5.45 16.19 10.27 -15.40%
DY 2.20 2.09 2.67 4.57 2.13 5.56 0.00 -
P/NAPS 2.49 2.11 1.22 0.77 0.89 0.72 1.01 16.21%

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