Highlights

[OFI] YoY Annualized Quarter Result on 2010-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -2.75%    YoY -     43.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 215,836 207,140 180,984 140,916 116,944 112,096 111,428 11.64%
  YoY % 4.20% 14.45% 28.43% 20.50% 4.32% 0.60% -
  Horiz. % 193.70% 185.90% 162.42% 126.46% 104.95% 100.60% 100.00%
PBT 20,176 9,828 19,036 15,072 10,896 7,528 4,156 30.09%
  YoY % 105.29% -48.37% 26.30% 38.33% 44.74% 81.14% -
  Horiz. % 485.47% 236.48% 458.04% 362.66% 262.18% 181.14% 100.00%
Tax -3,940 -3,516 -4,800 -3,012 -2,548 -1,508 -956 26.59%
  YoY % -12.06% 26.75% -59.36% -18.21% -68.97% -57.74% -
  Horiz. % 412.13% 367.78% 502.09% 315.06% 266.53% 157.74% 100.00%
NP 16,236 6,312 14,236 12,060 8,348 6,020 3,200 31.05%
  YoY % 157.22% -55.66% 18.04% 44.47% 38.67% 88.12% -
  Horiz. % 507.38% 197.25% 444.88% 376.88% 260.88% 188.12% 100.00%
NP to SH 16,240 6,144 13,992 12,060 8,400 6,020 3,200 31.06%
  YoY % 164.32% -56.09% 16.02% 43.57% 39.53% 88.12% -
  Horiz. % 507.50% 192.00% 437.25% 376.88% 262.50% 188.12% 100.00%
Tax Rate 19.53 % 35.78 % 25.22 % 19.98 % 23.38 % 20.03 % 23.00 % -2.69%
  YoY % -45.42% 41.87% 26.23% -14.54% 16.72% -12.91% -
  Horiz. % 84.91% 155.57% 109.65% 86.87% 101.65% 87.09% 100.00%
Total Cost 199,600 200,828 166,748 128,856 108,596 106,076 108,228 10.73%
  YoY % -0.61% 20.44% 29.41% 18.66% 2.38% -1.99% -
  Horiz. % 184.43% 185.56% 154.07% 119.06% 100.34% 98.01% 100.00%
Net Worth 136,732 126,599 120,000 116,284 107,999 95,936 92,030 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.57% 4.24% -
  Horiz. % 148.57% 137.56% 130.39% 126.35% 117.35% 104.24% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,797 2,400 4,800 - - - - -
  YoY % 99.90% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.95% 50.00% 100.00% - - - -
Div Payout % 29.54 % 39.06 % 34.31 % - % - % - % - % -
  YoY % -24.37% 13.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.10% 113.84% 100.00% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 136,732 126,599 120,000 116,284 107,999 95,936 92,030 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.57% 4.24% -
  Horiz. % 148.57% 137.56% 130.39% 126.35% 117.35% 104.24% 100.00%
NOSH 59,970 60,000 60,000 59,940 59,999 59,960 60,150 -0.05%
  YoY % -0.05% 0.00% 0.10% -0.10% 0.07% -0.32% -
  Horiz. % 99.70% 99.75% 99.75% 99.65% 99.75% 99.68% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.52 % 3.05 % 7.87 % 8.56 % 7.14 % 5.37 % 2.87 % 17.40%
  YoY % 146.56% -61.25% -8.06% 19.89% 32.96% 87.11% -
  Horiz. % 262.02% 106.27% 274.22% 298.26% 248.78% 187.11% 100.00%
ROE 11.88 % 4.85 % 11.66 % 10.37 % 7.78 % 6.28 % 3.48 % 22.69%
  YoY % 144.95% -58.40% 12.44% 33.29% 23.89% 80.46% -
  Horiz. % 341.38% 139.37% 335.06% 297.99% 223.56% 180.46% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 359.90 345.23 301.64 235.09 194.91 186.95 185.25 11.69%
  YoY % 4.25% 14.45% 28.31% 20.61% 4.26% 0.92% -
  Horiz. % 194.28% 186.36% 162.83% 126.90% 105.21% 100.92% 100.00%
EPS 27.08 10.24 23.32 20.12 14.00 10.04 5.32 31.12%
  YoY % 164.45% -56.09% 15.90% 43.71% 39.44% 88.72% -
  Horiz. % 509.02% 192.48% 438.35% 378.20% 263.16% 188.72% 100.00%
DPS 8.00 4.00 8.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% - - - -
NAPS 2.2800 2.1100 2.0000 1.9400 1.8000 1.6000 1.5300 6.87%
  YoY % 8.06% 5.50% 3.09% 7.78% 12.50% 4.58% -
  Horiz. % 149.02% 137.91% 130.72% 126.80% 117.65% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 89.93 86.31 75.41 58.72 48.73 46.71 46.43 11.64%
  YoY % 4.19% 14.45% 28.42% 20.50% 4.32% 0.60% -
  Horiz. % 193.69% 185.89% 162.42% 126.47% 104.95% 100.60% 100.00%
EPS 6.77 2.56 5.83 5.03 3.50 2.51 1.33 31.12%
  YoY % 164.45% -56.09% 15.90% 43.71% 39.44% 88.72% -
  Horiz. % 509.02% 192.48% 438.35% 378.20% 263.16% 188.72% 100.00%
DPS 2.00 1.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% - - - -
NAPS 0.5697 0.5275 0.5000 0.4845 0.4500 0.3997 0.3835 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.58% 4.22% -
  Horiz. % 148.55% 137.55% 130.38% 126.34% 117.34% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.8700 1.5400 1.6000 1.5400 0.9000 0.8000 1.1500 -
P/RPS 0.52 0.45 0.53 0.66 0.46 0.43 0.62 -2.89%
  YoY % 15.56% -15.09% -19.70% 43.48% 6.98% -30.65% -
  Horiz. % 83.87% 72.58% 85.48% 106.45% 74.19% 69.35% 100.00%
P/EPS 6.91 15.04 6.86 7.65 6.43 7.97 21.62 -17.30%
  YoY % -54.06% 119.24% -10.33% 18.97% -19.32% -63.14% -
  Horiz. % 31.96% 69.57% 31.73% 35.38% 29.74% 36.86% 100.00%
EY 14.48 6.65 14.58 13.06 15.56 12.55 4.63 20.91%
  YoY % 117.74% -54.39% 11.64% -16.07% 23.98% 171.06% -
  Horiz. % 312.74% 143.63% 314.90% 282.07% 336.07% 271.06% 100.00%
DY 4.28 2.60 5.00 0.00 0.00 0.00 0.00 -
  YoY % 64.62% -48.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.60% 52.00% 100.00% - - - -
P/NAPS 0.82 0.73 0.80 0.79 0.50 0.50 0.75 1.50%
  YoY % 12.33% -8.75% 1.27% 58.00% 0.00% -33.33% -
  Horiz. % 109.33% 97.33% 106.67% 105.33% 66.67% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 -
Price 1.7500 1.8800 1.4400 1.9600 1.0000 0.8100 1.1200 -
P/RPS 0.49 0.54 0.48 0.83 0.51 0.43 0.60 -3.32%
  YoY % -9.26% 12.50% -42.17% 62.75% 18.60% -28.33% -
  Horiz. % 81.67% 90.00% 80.00% 138.33% 85.00% 71.67% 100.00%
P/EPS 6.46 18.36 6.17 9.74 7.14 8.07 21.05 -17.86%
  YoY % -64.81% 197.57% -36.65% 36.41% -11.52% -61.66% -
  Horiz. % 30.69% 87.22% 29.31% 46.27% 33.92% 38.34% 100.00%
EY 15.47 5.45 16.19 10.27 14.00 12.40 4.75 21.73%
  YoY % 183.85% -66.34% 57.64% -26.64% 12.90% 161.05% -
  Horiz. % 325.68% 114.74% 340.84% 216.21% 294.74% 261.05% 100.00%
DY 4.57 2.13 5.56 0.00 0.00 0.00 0.00 -
  YoY % 114.55% -61.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.19% 38.31% 100.00% - - - -
P/NAPS 0.77 0.89 0.72 1.01 0.56 0.51 0.73 0.89%
  YoY % -13.48% 23.61% -28.71% 80.36% 9.80% -30.14% -
  Horiz. % 105.48% 121.92% 98.63% 138.36% 76.71% 69.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS