[OFI] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -2.35%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 144,924 124,874 122,409 125,429 124,202 108,370 93,840 7.50%
PBT 13,477 15,797 12,670 7,728 9,322 9,572 9,317 6.34%
Tax -3,237 -1,821 -1,050 -1,517 -2,029 -1,934 -1,872 9.55%
NP 10,240 13,976 11,620 6,210 7,293 7,637 7,445 5.45%
-
NP to SH 10,241 13,653 11,620 6,210 7,293 7,637 7,445 5.45%
-
Tax Rate 24.02% 11.53% 8.29% 19.63% 21.77% 20.20% 20.09% -
Total Cost 134,684 110,898 110,789 119,218 116,909 100,733 86,394 7.67%
-
Net Worth 117,015 112,178 101,964 91,219 86,968 83,999 79,171 6.72%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 48 - - - - - - -
Div Payout % 0.47% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 117,015 112,178 101,964 91,219 86,968 83,999 79,171 6.72%
NOSH 60,007 59,988 59,979 60,012 59,978 59,999 59,978 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.07% 11.19% 9.49% 4.95% 5.87% 7.05% 7.93% -
ROE 8.75% 12.17% 11.40% 6.81% 8.39% 9.09% 9.40% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 241.51 208.17 204.09 209.00 207.08 180.62 156.46 7.49%
EPS 17.07 22.76 19.37 10.35 12.16 12.73 12.41 5.45%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.87 1.70 1.52 1.45 1.40 1.32 6.71%
Adjusted Per Share Value based on latest NOSH - 60,040
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 60.15 51.83 50.81 52.06 51.55 44.98 38.95 7.50%
EPS 4.25 5.67 4.82 2.58 3.03 3.17 3.09 5.45%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4857 0.4656 0.4232 0.3786 0.361 0.3486 0.3286 6.72%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.62 1.43 0.75 1.02 1.17 1.00 1.13 -
P/RPS 0.67 0.69 0.37 0.49 0.56 0.55 0.72 -1.19%
P/EPS 9.49 6.28 3.87 9.86 9.62 7.86 9.10 0.70%
EY 10.53 15.92 25.83 10.15 10.39 12.73 10.99 -0.70%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.44 0.67 0.81 0.71 0.86 -0.58%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 25/02/09 27/02/08 26/02/07 24/02/06 25/02/05 -
Price 1.67 1.47 0.68 1.05 1.28 0.96 1.15 -
P/RPS 0.69 0.71 0.33 0.50 0.62 0.53 0.74 -1.15%
P/EPS 9.79 6.46 3.51 10.15 10.53 7.54 9.26 0.93%
EY 10.22 15.48 28.49 9.86 9.50 13.26 10.79 -0.90%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.40 0.69 0.88 0.69 0.87 -0.19%

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