[OFI] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 59.46%
YoY- 26.47%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 191,185 181,509 178,086 171,491 157,944 140,808 108,693 9.85%
PBT 18,107 26,939 17,774 16,928 13,162 12,056 10,108 10.19%
Tax -3,174 -4,692 -3,137 -3,883 -2,770 -2,626 -2,428 4.56%
NP 14,933 22,247 14,637 13,045 10,392 9,430 7,680 11.70%
-
NP to SH 14,939 22,242 14,638 13,042 10,312 9,262 7,681 11.71%
-
Tax Rate 17.53% 17.42% 17.65% 22.94% 21.05% 21.78% 24.02% -
Total Cost 176,252 159,262 163,449 158,446 147,552 131,378 101,013 9.71%
-
Net Worth 180,000 175,200 154,178 142,178 131,374 122,373 117,015 7.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,200 13,200 3,599 3,599 3,599 3,599 36 141.63%
Div Payout % 48.20% 59.35% 24.59% 27.60% 34.90% 38.86% 0.47% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 180,000 175,200 154,178 142,178 131,374 122,373 117,015 7.43%
NOSH 240,000 240,000 59,991 59,990 59,988 59,987 60,007 25.96%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.81% 12.26% 8.22% 7.61% 6.58% 6.70% 7.07% -
ROE 8.30% 12.70% 9.49% 9.17% 7.85% 7.57% 6.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 79.66 75.63 296.85 285.86 263.29 234.73 181.13 -12.78%
EPS 6.22 9.27 24.40 21.74 17.19 15.44 12.80 -11.32%
DPS 3.00 5.50 6.00 6.00 6.00 6.00 0.06 91.82%
NAPS 0.75 0.73 2.57 2.37 2.19 2.04 1.95 -14.70%
Adjusted Per Share Value based on latest NOSH - 59,963
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 79.35 75.33 73.91 71.18 65.55 58.44 45.11 9.86%
EPS 6.20 9.23 6.08 5.41 4.28 3.84 3.19 11.70%
DPS 2.99 5.48 1.49 1.49 1.49 1.49 0.01 158.36%
NAPS 0.7471 0.7272 0.6399 0.5901 0.5453 0.5079 0.4857 7.43%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.37 2.47 2.76 2.30 1.67 1.50 1.62 -
P/RPS 1.72 3.27 0.93 0.80 0.63 0.64 0.89 11.59%
P/EPS 22.01 26.65 11.31 10.58 9.71 9.72 12.66 9.64%
EY 4.54 3.75 8.84 9.45 10.29 10.29 7.90 -8.81%
DY 2.19 2.23 2.17 2.61 3.59 4.00 0.04 94.74%
P/NAPS 1.83 3.38 1.07 0.97 0.76 0.74 0.83 14.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 -
Price 1.51 2.13 3.00 2.32 1.71 1.59 1.67 -
P/RPS 1.90 2.82 1.01 0.81 0.65 0.68 0.92 12.83%
P/EPS 24.26 22.98 12.30 10.67 9.95 10.30 13.05 10.87%
EY 4.12 4.35 8.13 9.37 10.05 9.71 7.66 -9.81%
DY 1.99 2.58 2.00 2.59 3.51 3.77 0.04 91.66%
P/NAPS 2.01 2.92 1.17 0.98 0.78 0.78 0.86 15.18%

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