Highlights

[OFI] YoY Annualized Quarter Result on 2008-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Jun-2008  [#1]
Profit Trend QoQ -     26.28%    YoY -     88.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 180,984 140,916 116,944 112,096 111,428 119,368 101,592 10.10%
  YoY % 28.43% 20.50% 4.32% 0.60% -6.65% 17.50% -
  Horiz. % 178.15% 138.71% 115.11% 110.34% 109.68% 117.50% 100.00%
PBT 19,036 15,072 10,896 7,528 4,156 9,712 7,636 16.44%
  YoY % 26.30% 38.33% 44.74% 81.14% -57.21% 27.19% -
  Horiz. % 249.29% 197.38% 142.69% 98.59% 54.43% 127.19% 100.00%
Tax -4,800 -3,012 -2,548 -1,508 -956 -2,156 -1,392 22.90%
  YoY % -59.36% -18.21% -68.97% -57.74% 55.66% -54.89% -
  Horiz. % 344.83% 216.38% 183.05% 108.33% 68.68% 154.89% 100.00%
NP 14,236 12,060 8,348 6,020 3,200 7,556 6,244 14.72%
  YoY % 18.04% 44.47% 38.67% 88.12% -57.65% 21.01% -
  Horiz. % 227.99% 193.15% 133.70% 96.41% 51.25% 121.01% 100.00%
NP to SH 13,992 12,060 8,400 6,020 3,200 7,556 6,244 14.39%
  YoY % 16.02% 43.57% 39.53% 88.12% -57.65% 21.01% -
  Horiz. % 224.09% 193.15% 134.53% 96.41% 51.25% 121.01% 100.00%
Tax Rate 25.22 % 19.98 % 23.38 % 20.03 % 23.00 % 22.20 % 18.23 % 5.56%
  YoY % 26.23% -14.54% 16.72% -12.91% 3.60% 21.78% -
  Horiz. % 138.34% 109.60% 128.25% 109.87% 126.17% 121.78% 100.00%
Total Cost 166,748 128,856 108,596 106,076 108,228 111,812 95,348 9.76%
  YoY % 29.41% 18.66% 2.38% -1.99% -3.21% 17.27% -
  Horiz. % 174.88% 135.14% 113.89% 111.25% 113.51% 117.27% 100.00%
Net Worth 120,000 116,284 107,999 95,936 92,030 86,354 82,746 6.39%
  YoY % 3.20% 7.67% 12.57% 4.24% 6.57% 4.36% -
  Horiz. % 145.02% 140.53% 130.52% 115.94% 111.22% 104.36% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,800 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 34.31 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 120,000 116,284 107,999 95,936 92,030 86,354 82,746 6.39%
  YoY % 3.20% 7.67% 12.57% 4.24% 6.57% 4.36% -
  Horiz. % 145.02% 140.53% 130.52% 115.94% 111.22% 104.36% 100.00%
NOSH 60,000 59,940 59,999 59,960 60,150 59,968 59,961 0.01%
  YoY % 0.10% -0.10% 0.07% -0.32% 0.30% 0.01% -
  Horiz. % 100.06% 99.96% 100.06% 100.00% 100.32% 100.01% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.87 % 8.56 % 7.14 % 5.37 % 2.87 % 6.33 % 6.15 % 4.19%
  YoY % -8.06% 19.89% 32.96% 87.11% -54.66% 2.93% -
  Horiz. % 127.97% 139.19% 116.10% 87.32% 46.67% 102.93% 100.00%
ROE 11.66 % 10.37 % 7.78 % 6.28 % 3.48 % 8.75 % 7.55 % 7.51%
  YoY % 12.44% 33.29% 23.89% 80.46% -60.23% 15.89% -
  Horiz. % 154.44% 137.35% 103.05% 83.18% 46.09% 115.89% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 301.64 235.09 194.91 186.95 185.25 199.05 169.43 10.09%
  YoY % 28.31% 20.61% 4.26% 0.92% -6.93% 17.48% -
  Horiz. % 178.03% 138.75% 115.04% 110.34% 109.34% 117.48% 100.00%
EPS 23.32 20.12 14.00 10.04 5.32 12.60 10.40 14.40%
  YoY % 15.90% 43.71% 39.44% 88.72% -57.78% 21.15% -
  Horiz. % 224.23% 193.46% 134.62% 96.54% 51.15% 121.15% 100.00%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.0000 1.9400 1.8000 1.6000 1.5300 1.4400 1.3800 6.38%
  YoY % 3.09% 7.78% 12.50% 4.58% 6.25% 4.35% -
  Horiz. % 144.93% 140.58% 130.43% 115.94% 110.87% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 75.41 58.72 48.73 46.71 46.43 49.74 42.33 10.10%
  YoY % 28.42% 20.50% 4.32% 0.60% -6.65% 17.51% -
  Horiz. % 178.15% 138.72% 115.12% 110.35% 109.69% 117.51% 100.00%
EPS 5.83 5.03 3.50 2.51 1.33 3.15 2.60 14.40%
  YoY % 15.90% 43.71% 39.44% 88.72% -57.78% 21.15% -
  Horiz. % 224.23% 193.46% 134.62% 96.54% 51.15% 121.15% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.5000 0.4845 0.4500 0.3997 0.3835 0.3598 0.3448 6.39%
  YoY % 3.20% 7.67% 12.58% 4.22% 6.59% 4.35% -
  Horiz. % 145.01% 140.52% 130.51% 115.92% 111.22% 104.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.6000 1.5400 0.9000 0.8000 1.1500 1.2700 1.0100 -
P/RPS 0.53 0.66 0.46 0.43 0.62 0.64 0.60 -2.05%
  YoY % -19.70% 43.48% 6.98% -30.65% -3.12% 6.67% -
  Horiz. % 88.33% 110.00% 76.67% 71.67% 103.33% 106.67% 100.00%
P/EPS 6.86 7.65 6.43 7.97 21.62 10.08 9.70 -5.61%
  YoY % -10.33% 18.97% -19.32% -63.14% 114.48% 3.92% -
  Horiz. % 70.72% 78.87% 66.29% 82.16% 222.89% 103.92% 100.00%
EY 14.58 13.06 15.56 12.55 4.63 9.92 10.31 5.94%
  YoY % 11.64% -16.07% 23.98% 171.06% -53.33% -3.78% -
  Horiz. % 141.42% 126.67% 150.92% 121.73% 44.91% 96.22% 100.00%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.80 0.79 0.50 0.50 0.75 0.88 0.73 1.54%
  YoY % 1.27% 58.00% 0.00% -33.33% -14.77% 20.55% -
  Horiz. % 109.59% 108.22% 68.49% 68.49% 102.74% 120.55% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 23/08/06 24/08/05 -
Price 1.4400 1.9600 1.0000 0.8100 1.1200 1.1600 1.0600 -
P/RPS 0.48 0.83 0.51 0.43 0.60 0.58 0.63 -4.43%
  YoY % -42.17% 62.75% 18.60% -28.33% 3.45% -7.94% -
  Horiz. % 76.19% 131.75% 80.95% 68.25% 95.24% 92.06% 100.00%
P/EPS 6.17 9.74 7.14 8.07 21.05 9.21 10.18 -8.00%
  YoY % -36.65% 36.41% -11.52% -61.66% 128.56% -9.53% -
  Horiz. % 60.61% 95.68% 70.14% 79.27% 206.78% 90.47% 100.00%
EY 16.19 10.27 14.00 12.40 4.75 10.86 9.82 8.69%
  YoY % 57.64% -26.64% 12.90% 161.05% -56.26% 10.59% -
  Horiz. % 164.87% 104.58% 142.57% 126.27% 48.37% 110.59% 100.00%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.72 1.01 0.56 0.51 0.73 0.81 0.77 -1.11%
  YoY % -28.71% 80.36% 9.80% -30.14% -9.88% 5.19% -
  Horiz. % 93.51% 131.17% 72.73% 66.23% 94.81% 105.19% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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
Partners & Brokers