Highlights

[OFI] YoY Annual (Unaudited) Result on 2010-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend YoY -     26.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 212,100 195,269 149,295 125,710 118,441 124,397 125,509 9.13%
  YoY % 8.62% 30.79% 18.76% 6.14% -4.79% -0.89% -
  Horiz. % 168.99% 155.58% 118.95% 100.16% 94.37% 99.11% 100.00%
PBT 16,311 16,799 11,088 13,826 10,055 5,329 10,968 6.83%
  YoY % -2.90% 51.51% -19.80% 37.50% 88.68% -51.41% -
  Horiz. % 148.71% 153.16% 101.09% 126.06% 91.68% 48.59% 100.00%
Tax -3,459 -3,442 -2,348 -1,182 -288 -564 -2,597 4.89%
  YoY % -0.49% -46.59% -98.65% -310.42% 48.94% 78.28% -
  Horiz. % 133.19% 132.54% 90.41% 45.51% 11.09% 21.72% 100.00%
NP 12,852 13,357 8,740 12,644 9,767 4,765 8,371 7.40%
  YoY % -3.78% 52.83% -30.88% 29.46% 104.97% -43.08% -
  Horiz. % 153.53% 159.56% 104.41% 151.05% 116.68% 56.92% 100.00%
NP to SH 12,773 13,088 8,700 12,401 9,768 4,767 8,373 7.29%
  YoY % -2.41% 50.44% -29.84% 26.96% 104.91% -43.07% -
  Horiz. % 152.55% 156.31% 103.91% 148.11% 116.66% 56.93% 100.00%
Tax Rate 21.21 % 20.49 % 21.18 % 8.55 % 2.86 % 10.58 % 23.68 % -1.82%
  YoY % 3.51% -3.26% 147.72% 198.95% -72.97% -55.32% -
  Horiz. % 89.57% 86.53% 89.44% 36.11% 12.08% 44.68% 100.00%
Total Cost 199,248 181,912 140,555 113,066 108,674 119,632 117,138 9.25%
  YoY % 9.53% 29.42% 24.31% 4.04% -9.16% 2.13% -
  Horiz. % 170.10% 155.30% 119.99% 96.52% 92.77% 102.13% 100.00%
Net Worth 132,589 124,819 116,400 113,390 106,199 94,881 90,567 6.55%
  YoY % 6.23% 7.23% 2.65% 6.77% 11.93% 4.76% -
  Horiz. % 146.40% 137.82% 128.52% 125.20% 117.26% 104.76% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,799 4,800 4,800 - 2,099 2,101 41 120.14%
  YoY % -0.02% 0.02% 0.00% 0.00% -0.09% 4,906.22% -
  Horiz. % 11,432.03% 11,434.67% 11,432.93% 0.00% 5,001.90% 5,006.22% 100.00%
Div Payout % 37.58 % 36.68 % 55.17 % - % 21.50 % 44.09 % 0.50 % 105.30%
  YoY % 2.45% -33.51% 0.00% 0.00% -51.24% 8,718.00% -
  Horiz. % 7,516.00% 7,336.00% 11,034.00% 0.00% 4,300.00% 8,818.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 132,589 124,819 116,400 113,390 106,199 94,881 90,567 6.55%
  YoY % 6.23% 7.23% 2.65% 6.77% 11.93% 4.76% -
  Horiz. % 146.40% 137.82% 128.52% 125.20% 117.26% 104.76% 100.00%
NOSH 59,995 60,009 60,000 59,995 59,999 60,051 59,978 0.00%
  YoY % -0.02% 0.02% 0.01% -0.01% -0.09% 0.12% -
  Horiz. % 100.03% 100.05% 100.04% 100.03% 100.04% 100.12% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.06 % 6.84 % 5.85 % 10.06 % 8.25 % 3.83 % 6.67 % -1.58%
  YoY % -11.40% 16.92% -41.85% 21.94% 115.40% -42.58% -
  Horiz. % 90.85% 102.55% 87.71% 150.82% 123.69% 57.42% 100.00%
ROE 9.63 % 10.49 % 7.47 % 10.94 % 9.20 % 5.02 % 9.25 % 0.67%
  YoY % -8.20% 40.43% -31.72% 18.91% 83.27% -45.73% -
  Horiz. % 104.11% 113.41% 80.76% 118.27% 99.46% 54.27% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 353.53 325.40 248.83 209.53 197.40 207.15 209.26 9.12%
  YoY % 8.64% 30.77% 18.76% 6.14% -4.71% -1.01% -
  Horiz. % 168.94% 155.50% 118.91% 100.13% 94.33% 98.99% 100.00%
EPS 21.29 21.81 14.50 20.67 16.28 7.95 13.96 7.28%
  YoY % -2.38% 50.41% -29.85% 26.97% 104.78% -43.05% -
  Horiz. % 152.51% 156.23% 103.87% 148.07% 116.62% 56.95% 100.00%
DPS 8.00 8.00 8.00 0.00 3.50 3.50 0.07 120.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4,900.00% -
  Horiz. % 11,428.57% 11,428.57% 11,428.57% 0.00% 5,000.00% 5,000.00% 100.00%
NAPS 2.2100 2.0800 1.9400 1.8900 1.7700 1.5800 1.5100 6.55%
  YoY % 6.25% 7.22% 2.65% 6.78% 12.03% 4.64% -
  Horiz. % 146.36% 137.75% 128.48% 125.17% 117.22% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 88.38 81.36 62.21 52.38 49.35 51.83 52.30 9.13%
  YoY % 8.63% 30.78% 18.77% 6.14% -4.78% -0.90% -
  Horiz. % 168.99% 155.56% 118.95% 100.15% 94.36% 99.10% 100.00%
EPS 5.32 5.45 3.63 5.17 4.07 1.99 3.49 7.27%
  YoY % -2.39% 50.14% -29.79% 27.03% 104.52% -42.98% -
  Horiz. % 152.44% 156.16% 104.01% 148.14% 116.62% 57.02% 100.00%
DPS 2.00 2.00 2.00 0.00 0.87 0.88 0.02 115.29%
  YoY % 0.00% 0.00% 0.00% 0.00% -1.14% 4,300.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 0.00% 4,350.00% 4,400.00% 100.00%
NAPS 0.5525 0.5201 0.4850 0.4725 0.4425 0.3953 0.3774 6.55%
  YoY % 6.23% 7.24% 2.65% 6.78% 11.94% 4.74% -
  Horiz. % 146.40% 137.81% 128.51% 125.20% 117.25% 104.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.7000 1.5200 1.6100 1.5300 0.7300 0.9500 1.1300 -
P/RPS 0.48 0.47 0.65 0.73 0.37 0.46 0.54 -1.94%
  YoY % 2.13% -27.69% -10.96% 97.30% -19.57% -14.81% -
  Horiz. % 88.89% 87.04% 120.37% 135.19% 68.52% 85.19% 100.00%
P/EPS 7.98 6.97 11.10 7.40 4.48 11.97 8.09 -0.23%
  YoY % 14.49% -37.21% 50.00% 65.18% -62.57% 47.96% -
  Horiz. % 98.64% 86.16% 137.21% 91.47% 55.38% 147.96% 100.00%
EY 12.52 14.35 9.01 13.51 22.30 8.36 12.35 0.23%
  YoY % -12.75% 59.27% -33.31% -39.42% 166.75% -32.31% -
  Horiz. % 101.38% 116.19% 72.96% 109.39% 180.57% 67.69% 100.00%
DY 4.71 5.26 4.97 0.00 4.79 3.68 0.06 106.79%
  YoY % -10.46% 5.84% 0.00% 0.00% 30.16% 6,033.33% -
  Horiz. % 7,850.00% 8,766.67% 8,283.33% 0.00% 7,983.33% 6,133.33% 100.00%
P/NAPS 0.77 0.73 0.83 0.81 0.41 0.60 0.75 0.44%
  YoY % 5.48% -12.05% 2.47% 97.56% -31.67% -20.00% -
  Horiz. % 102.67% 97.33% 110.67% 108.00% 54.67% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 26/05/11 27/05/10 27/05/09 27/05/08 30/05/07 -
Price 2.0100 1.4800 1.6100 1.4400 0.8800 0.9700 1.0900 -
P/RPS 0.57 0.45 0.65 0.69 0.45 0.47 0.52 1.54%
  YoY % 26.67% -30.77% -5.80% 53.33% -4.26% -9.62% -
  Horiz. % 109.62% 86.54% 125.00% 132.69% 86.54% 90.38% 100.00%
P/EPS 9.44 6.79 11.10 6.97 5.41 12.22 7.81 3.21%
  YoY % 39.03% -38.83% 59.25% 28.84% -55.73% 56.47% -
  Horiz. % 120.87% 86.94% 142.13% 89.24% 69.27% 156.47% 100.00%
EY 10.59 14.74 9.01 14.35 18.50 8.18 12.81 -3.12%
  YoY % -28.15% 63.60% -37.21% -22.43% 126.16% -36.14% -
  Horiz. % 82.67% 115.07% 70.34% 112.02% 144.42% 63.86% 100.00%
DY 3.98 5.41 4.97 0.00 3.98 3.61 0.06 101.07%
  YoY % -26.43% 8.85% 0.00% 0.00% 10.25% 5,916.67% -
  Horiz. % 6,633.33% 9,016.67% 8,283.33% 0.00% 6,633.33% 6,016.67% 100.00%
P/NAPS 0.91 0.71 0.83 0.76 0.50 0.61 0.72 3.98%
  YoY % 28.17% -14.46% 9.21% 52.00% -18.03% -15.28% -
  Horiz. % 126.39% 98.61% 115.28% 105.56% 69.44% 84.72% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers