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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. 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。
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. 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
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers