Highlights

[OFI] YoY Annual (Unaudited) Result on 2011-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend YoY -     -29.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 226,889 212,100 195,269 149,295 125,710 118,441 124,397 10.53%
  YoY % 6.97% 8.62% 30.79% 18.76% 6.14% -4.79% -
  Horiz. % 182.39% 170.50% 156.97% 120.01% 101.06% 95.21% 100.00%
PBT 20,641 16,311 16,799 11,088 13,826 10,055 5,329 25.31%
  YoY % 26.55% -2.90% 51.51% -19.80% 37.50% 88.68% -
  Horiz. % 387.33% 306.08% 315.24% 208.07% 259.45% 188.68% 100.00%
Tax -4,434 -3,459 -3,442 -2,348 -1,182 -288 -564 40.99%
  YoY % -28.19% -0.49% -46.59% -98.65% -310.42% 48.94% -
  Horiz. % 786.17% 613.30% 610.28% 416.31% 209.57% 51.06% 100.00%
NP 16,207 12,852 13,357 8,740 12,644 9,767 4,765 22.62%
  YoY % 26.10% -3.78% 52.83% -30.88% 29.46% 104.97% -
  Horiz. % 340.13% 269.72% 280.31% 183.42% 265.35% 204.97% 100.00%
NP to SH 16,171 12,773 13,088 8,700 12,401 9,768 4,767 22.57%
  YoY % 26.60% -2.41% 50.44% -29.84% 26.96% 104.91% -
  Horiz. % 339.23% 267.95% 274.55% 182.50% 260.14% 204.91% 100.00%
Tax Rate 21.48 % 21.21 % 20.49 % 21.18 % 8.55 % 2.86 % 10.58 % 12.52%
  YoY % 1.27% 3.51% -3.26% 147.72% 198.95% -72.97% -
  Horiz. % 203.02% 200.47% 193.67% 200.19% 80.81% 27.03% 100.00%
Total Cost 210,682 199,248 181,912 140,555 113,066 108,674 119,632 9.89%
  YoY % 5.74% 9.53% 29.42% 24.31% 4.04% -9.16% -
  Horiz. % 176.11% 166.55% 152.06% 117.49% 94.51% 90.84% 100.00%
Net Worth 143,972 132,589 124,819 116,400 113,390 106,199 94,881 7.19%
  YoY % 8.59% 6.23% 7.23% 2.65% 6.77% 11.93% -
  Horiz. % 151.74% 139.74% 131.55% 122.68% 119.51% 111.93% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,698 4,799 4,800 4,800 - 2,099 2,101 18.08%
  YoY % 18.74% -0.02% 0.02% 0.00% 0.00% -0.09% -
  Horiz. % 271.14% 228.36% 228.41% 228.37% 0.00% 99.91% 100.00%
Div Payout % 35.24 % 37.58 % 36.68 % 55.17 % - % 21.50 % 44.09 % -3.66%
  YoY % -6.23% 2.45% -33.51% 0.00% 0.00% -51.24% -
  Horiz. % 79.93% 85.23% 83.19% 125.13% 0.00% 48.76% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 143,972 132,589 124,819 116,400 113,390 106,199 94,881 7.19%
  YoY % 8.59% 6.23% 7.23% 2.65% 6.77% 11.93% -
  Horiz. % 151.74% 139.74% 131.55% 122.68% 119.51% 111.93% 100.00%
NOSH 59,988 59,995 60,009 60,000 59,995 59,999 60,051 -0.02%
  YoY % -0.01% -0.02% 0.02% 0.01% -0.01% -0.09% -
  Horiz. % 99.90% 99.91% 99.93% 99.91% 99.91% 99.91% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.14 % 6.06 % 6.84 % 5.85 % 10.06 % 8.25 % 3.83 % 10.93%
  YoY % 17.82% -11.40% 16.92% -41.85% 21.94% 115.40% -
  Horiz. % 186.42% 158.22% 178.59% 152.74% 262.66% 215.40% 100.00%
ROE 11.23 % 9.63 % 10.49 % 7.47 % 10.94 % 9.20 % 5.02 % 14.35%
  YoY % 16.61% -8.20% 40.43% -31.72% 18.91% 83.27% -
  Horiz. % 223.71% 191.83% 208.96% 148.80% 217.93% 183.27% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 378.22 353.53 325.40 248.83 209.53 197.40 207.15 10.55%
  YoY % 6.98% 8.64% 30.77% 18.76% 6.14% -4.71% -
  Horiz. % 182.58% 170.66% 157.08% 120.12% 101.15% 95.29% 100.00%
EPS 26.95 21.29 21.81 14.50 20.67 16.28 7.95 22.55%
  YoY % 26.59% -2.38% 50.41% -29.85% 26.97% 104.78% -
  Horiz. % 338.99% 267.80% 274.34% 182.39% 260.00% 204.78% 100.00%
DPS 9.50 8.00 8.00 8.00 0.00 3.50 3.50 18.10%
  YoY % 18.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 271.43% 228.57% 228.57% 228.57% 0.00% 100.00% 100.00%
NAPS 2.4000 2.2100 2.0800 1.9400 1.8900 1.7700 1.5800 7.21%
  YoY % 8.60% 6.25% 7.22% 2.65% 6.78% 12.03% -
  Horiz. % 151.90% 139.87% 131.65% 122.78% 119.62% 112.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 94.54 88.38 81.36 62.21 52.38 49.35 51.83 10.53%
  YoY % 6.97% 8.63% 30.78% 18.77% 6.14% -4.78% -
  Horiz. % 182.40% 170.52% 156.97% 120.03% 101.06% 95.22% 100.00%
EPS 6.74 5.32 5.45 3.63 5.17 4.07 1.99 22.54%
  YoY % 26.69% -2.39% 50.14% -29.79% 27.03% 104.52% -
  Horiz. % 338.69% 267.34% 273.87% 182.41% 259.80% 204.52% 100.00%
DPS 2.37 2.00 2.00 2.00 0.00 0.87 0.88 17.94%
  YoY % 18.50% 0.00% 0.00% 0.00% 0.00% -1.14% -
  Horiz. % 269.32% 227.27% 227.27% 227.27% 0.00% 98.86% 100.00%
NAPS 0.5999 0.5525 0.5201 0.4850 0.4725 0.4425 0.3953 7.20%
  YoY % 8.58% 6.23% 7.24% 2.65% 6.78% 11.94% -
  Horiz. % 151.76% 139.77% 131.57% 122.69% 119.53% 111.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.4600 1.7000 1.5200 1.6100 1.5300 0.7300 0.9500 -
P/RPS 0.65 0.48 0.47 0.65 0.73 0.37 0.46 5.93%
  YoY % 35.42% 2.13% -27.69% -10.96% 97.30% -19.57% -
  Horiz. % 141.30% 104.35% 102.17% 141.30% 158.70% 80.43% 100.00%
P/EPS 9.13 7.98 6.97 11.10 7.40 4.48 11.97 -4.41%
  YoY % 14.41% 14.49% -37.21% 50.00% 65.18% -62.57% -
  Horiz. % 76.27% 66.67% 58.23% 92.73% 61.82% 37.43% 100.00%
EY 10.96 12.52 14.35 9.01 13.51 22.30 8.36 4.61%
  YoY % -12.46% -12.75% 59.27% -33.31% -39.42% 166.75% -
  Horiz. % 131.10% 149.76% 171.65% 107.78% 161.60% 266.75% 100.00%
DY 3.86 4.71 5.26 4.97 0.00 4.79 3.68 0.80%
  YoY % -18.05% -10.46% 5.84% 0.00% 0.00% 30.16% -
  Horiz. % 104.89% 127.99% 142.93% 135.05% 0.00% 130.16% 100.00%
P/NAPS 1.03 0.77 0.73 0.83 0.81 0.41 0.60 9.42%
  YoY % 33.77% 5.48% -12.05% 2.47% 97.56% -31.67% -
  Horiz. % 171.67% 128.33% 121.67% 138.33% 135.00% 68.33% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 26/05/11 27/05/10 27/05/09 27/05/08 -
Price 2.6700 2.0100 1.4800 1.6100 1.4400 0.8800 0.9700 -
P/RPS 0.71 0.57 0.45 0.65 0.69 0.45 0.47 7.11%
  YoY % 24.56% 26.67% -30.77% -5.80% 53.33% -4.26% -
  Horiz. % 151.06% 121.28% 95.74% 138.30% 146.81% 95.74% 100.00%
P/EPS 9.90 9.44 6.79 11.10 6.97 5.41 12.22 -3.45%
  YoY % 4.87% 39.03% -38.83% 59.25% 28.84% -55.73% -
  Horiz. % 81.01% 77.25% 55.56% 90.83% 57.04% 44.27% 100.00%
EY 10.10 10.59 14.74 9.01 14.35 18.50 8.18 3.57%
  YoY % -4.63% -28.15% 63.60% -37.21% -22.43% 126.16% -
  Horiz. % 123.47% 129.46% 180.20% 110.15% 175.43% 226.16% 100.00%
DY 3.56 3.98 5.41 4.97 0.00 3.98 3.61 -0.23%
  YoY % -10.55% -26.43% 8.85% 0.00% 0.00% 10.25% -
  Horiz. % 98.61% 110.25% 149.86% 137.67% 0.00% 110.25% 100.00%
P/NAPS 1.11 0.91 0.71 0.83 0.76 0.50 0.61 10.49%
  YoY % 21.98% 28.17% -14.46% 9.21% 52.00% -18.03% -
  Horiz. % 181.97% 149.18% 116.39% 136.07% 124.59% 81.97% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers