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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers