[OFI] YoY Quarter Result on 31-Dec-2018 [#3]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 91.72%
YoY- 53.63%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 88,323 80,404 77,456 80,978 75,061 67,800 68,757 4.25%
PBT 11,600 5,627 4,905 7,306 1,409 7,602 6,235 10.89%
Tax -4,015 -1,596 -518 -2,187 1,923 -2,157 -807 30.62%
NP 7,585 4,031 4,387 5,119 3,332 5,445 5,428 5.72%
-
NP to SH 7,585 4,031 4,387 5,119 3,332 5,446 5,429 5.72%
-
Tax Rate 34.61% 28.36% 10.56% 29.93% -136.48% 28.37% 12.94% -
Total Cost 80,738 76,373 73,069 75,859 71,729 62,355 63,329 4.12%
-
Net Worth 218,400 204,000 194,400 194,400 184,799 180,000 175,200 3.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 2,400 1,200 1,200 - 1,200 2,400 2,400 0.00%
Div Payout % 31.64% 29.77% 27.35% - 36.01% 44.07% 44.21% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 218,400 204,000 194,400 194,400 184,799 180,000 175,200 3.73%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.59% 5.01% 5.66% 6.32% 4.44% 8.03% 7.89% -
ROE 3.47% 1.98% 2.26% 2.63% 1.80% 3.03% 3.10% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 36.80 33.50 32.27 33.74 31.28 28.25 28.65 4.25%
EPS 3.16 1.68 1.83 2.13 1.39 2.27 2.26 5.74%
DPS 1.00 0.50 0.50 0.00 0.50 1.00 1.00 0.00%
NAPS 0.91 0.85 0.81 0.81 0.77 0.75 0.73 3.73%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 36.66 33.37 32.15 33.61 31.15 28.14 28.54 4.25%
EPS 3.15 1.67 1.82 2.12 1.38 2.26 2.25 5.76%
DPS 1.00 0.50 0.50 0.00 0.50 1.00 1.00 0.00%
NAPS 0.9065 0.8467 0.8068 0.8068 0.767 0.7471 0.7272 3.73%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.885 0.91 0.645 0.69 1.37 1.37 2.47 -
P/RPS 2.40 2.72 2.00 2.04 4.38 4.85 8.62 -19.17%
P/EPS 28.00 54.18 35.29 32.35 98.68 60.37 109.19 -20.27%
EY 3.57 1.85 2.83 3.09 1.01 1.66 0.92 25.33%
DY 1.13 0.55 0.78 0.00 0.36 0.73 0.40 18.87%
P/NAPS 0.97 1.07 0.80 0.85 1.78 1.83 3.38 -18.76%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 20/02/20 21/02/19 27/02/18 21/02/17 24/02/16 -
Price 1.18 0.81 0.665 0.72 1.07 1.51 2.13 -
P/RPS 3.21 2.42 2.06 2.13 3.42 5.35 7.43 -13.04%
P/EPS 37.34 48.23 36.38 33.76 77.07 66.54 94.16 -14.27%
EY 2.68 2.07 2.75 2.96 1.30 1.50 1.06 16.70%
DY 0.85 0.62 0.75 0.00 0.47 0.66 0.47 10.36%
P/NAPS 1.30 0.95 0.82 0.89 1.39 2.01 2.92 -12.60%

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