Highlights

[OFI] YoY Annualized Quarter Result on 2010-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -7.79%    YoY -     -24.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 228,654 210,592 187,744 144,924 124,874 122,409 125,429 10.52%
  YoY % 8.58% 12.17% 29.55% 16.06% 2.01% -2.41% -
  Horiz. % 182.30% 167.90% 149.68% 115.54% 99.56% 97.59% 100.00%
PBT 22,570 17,549 16,074 13,477 15,797 12,670 7,728 19.54%
  YoY % 28.61% 9.17% 19.27% -14.69% 24.68% 63.96% -
  Horiz. % 292.06% 227.09% 208.01% 174.40% 204.42% 163.96% 100.00%
Tax -5,177 -3,693 -3,501 -3,237 -1,821 -1,050 -1,517 22.68%
  YoY % -40.18% -5.48% -8.15% -77.75% -73.35% 30.76% -
  Horiz. % 341.21% 243.41% 230.76% 213.36% 120.04% 69.24% 100.00%
NP 17,393 13,856 12,573 10,240 13,976 11,620 6,210 18.71%
  YoY % 25.53% 10.20% 22.79% -26.73% 20.28% 87.10% -
  Horiz. % 280.06% 223.10% 202.45% 164.88% 225.03% 187.10% 100.00%
NP to SH 17,389 13,749 12,349 10,241 13,653 11,620 6,210 18.70%
  YoY % 26.47% 11.34% 20.58% -24.99% 17.50% 87.10% -
  Horiz. % 279.99% 221.38% 198.84% 164.90% 219.84% 187.10% 100.00%
Tax Rate 22.94 % 21.05 % 21.78 % 24.02 % 11.53 % 8.29 % 19.63 % 2.63%
  YoY % 8.98% -3.35% -9.33% 108.33% 39.08% -57.77% -
  Horiz. % 116.86% 107.23% 110.95% 122.36% 58.74% 42.23% 100.00%
Total Cost 211,261 196,736 175,170 134,684 110,898 110,789 119,218 10.00%
  YoY % 7.38% 12.31% 30.06% 21.45% 0.10% -7.07% -
  Horiz. % 177.20% 165.02% 146.93% 112.97% 93.02% 92.93% 100.00%
Net Worth 142,178 131,374 122,373 117,015 112,178 101,964 91,219 7.67%
  YoY % 8.22% 7.36% 4.58% 4.31% 10.02% 11.78% -
  Horiz. % 155.86% 144.02% 134.15% 128.28% 122.98% 111.78% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,799 4,799 4,798 48 - - - -
  YoY % 0.00% 0.00% 9,896.59% 0.00% 0.00% 0.00% -
  Horiz. % 9,997.22% 9,996.81% 9,996.59% 100.00% - - -
Div Payout % 27.60 % 34.90 % 38.86 % 0.47 % - % - % - % -
  YoY % -20.92% -10.19% 8,168.08% 0.00% 0.00% 0.00% -
  Horiz. % 5,872.34% 7,425.53% 8,268.09% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 142,178 131,374 122,373 117,015 112,178 101,964 91,219 7.67%
  YoY % 8.22% 7.36% 4.58% 4.31% 10.02% 11.78% -
  Horiz. % 155.86% 144.02% 134.15% 128.28% 122.98% 111.78% 100.00%
NOSH 59,990 59,988 59,987 60,007 59,988 59,979 60,012 -0.01%
  YoY % 0.00% 0.00% -0.03% 0.03% 0.01% -0.06% -
  Horiz. % 99.96% 99.96% 99.96% 99.99% 99.96% 99.94% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.61 % 6.58 % 6.70 % 7.07 % 11.19 % 9.49 % 4.95 % 7.42%
  YoY % 15.65% -1.79% -5.23% -36.82% 17.91% 91.72% -
  Horiz. % 153.74% 132.93% 135.35% 142.83% 226.06% 191.72% 100.00%
ROE 12.23 % 10.47 % 10.09 % 8.75 % 12.17 % 11.40 % 6.81 % 10.24%
  YoY % 16.81% 3.77% 15.31% -28.10% 6.75% 67.40% -
  Horiz. % 179.59% 153.74% 148.16% 128.49% 178.71% 167.40% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 381.15 351.05 312.97 241.51 208.17 204.09 209.00 10.52%
  YoY % 8.57% 12.17% 29.59% 16.02% 2.00% -2.35% -
  Horiz. % 182.37% 167.97% 149.75% 115.56% 99.60% 97.65% 100.00%
EPS 28.99 22.92 20.59 17.07 22.76 19.37 10.35 18.71%
  YoY % 26.48% 11.32% 20.62% -25.00% 17.50% 87.15% -
  Horiz. % 280.10% 221.45% 198.94% 164.93% 219.90% 187.15% 100.00%
DPS 8.00 8.00 8.00 0.08 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 100.00% - - -
NAPS 2.3700 2.1900 2.0400 1.9500 1.8700 1.7000 1.5200 7.68%
  YoY % 8.22% 7.35% 4.62% 4.28% 10.00% 11.84% -
  Horiz. % 155.92% 144.08% 134.21% 128.29% 123.03% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 95.27 87.75 78.23 60.39 52.03 51.00 52.26 10.52%
  YoY % 8.57% 12.17% 29.54% 16.07% 2.02% -2.41% -
  Horiz. % 182.30% 167.91% 149.69% 115.56% 99.56% 97.59% 100.00%
EPS 7.25 5.73 5.15 4.27 5.69 4.84 2.59 18.70%
  YoY % 26.53% 11.26% 20.61% -24.96% 17.56% 86.87% -
  Horiz. % 279.92% 221.24% 198.84% 164.86% 219.69% 186.87% 100.00%
DPS 2.00 2.00 2.00 0.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 100.00% - - -
NAPS 0.5924 0.5474 0.5099 0.4876 0.4674 0.4249 0.3801 7.67%
  YoY % 8.22% 7.35% 4.57% 4.32% 10.00% 11.79% -
  Horiz. % 155.85% 144.01% 134.15% 128.28% 122.97% 111.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3000 1.6700 1.5000 1.6200 1.4300 0.7500 1.0200 -
P/RPS 0.60 0.48 0.48 0.67 0.69 0.37 0.49 3.43%
  YoY % 25.00% 0.00% -28.36% -2.90% 86.49% -24.49% -
  Horiz. % 122.45% 97.96% 97.96% 136.73% 140.82% 75.51% 100.00%
P/EPS 7.93 7.29 7.29 9.49 6.28 3.87 9.86 -3.56%
  YoY % 8.78% 0.00% -23.18% 51.11% 62.27% -60.75% -
  Horiz. % 80.43% 73.94% 73.94% 96.25% 63.69% 39.25% 100.00%
EY 12.60 13.72 13.72 10.53 15.92 25.83 10.15 3.67%
  YoY % -8.16% 0.00% 30.29% -33.86% -38.37% 154.48% -
  Horiz. % 124.14% 135.17% 135.17% 103.74% 156.85% 254.48% 100.00%
DY 3.48 4.79 5.33 0.05 0.00 0.00 0.00 -
  YoY % -27.35% -10.13% 10,560.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,960.00% 9,580.00% 10,660.00% 100.00% - - -
P/NAPS 0.97 0.76 0.74 0.83 0.76 0.44 0.67 6.36%
  YoY % 27.63% 2.70% -10.84% 9.21% 72.73% -34.33% -
  Horiz. % 144.78% 113.43% 110.45% 123.88% 113.43% 65.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 23/02/11 23/02/10 25/02/09 27/02/08 -
Price 2.3200 1.7100 1.5900 1.6700 1.4700 0.6800 1.0500 -
P/RPS 0.61 0.49 0.51 0.69 0.71 0.33 0.50 3.37%
  YoY % 24.49% -3.92% -26.09% -2.82% 115.15% -34.00% -
  Horiz. % 122.00% 98.00% 102.00% 138.00% 142.00% 66.00% 100.00%
P/EPS 8.00 7.46 7.72 9.79 6.46 3.51 10.15 -3.89%
  YoY % 7.24% -3.37% -21.14% 51.55% 84.05% -65.42% -
  Horiz. % 78.82% 73.50% 76.06% 96.45% 63.65% 34.58% 100.00%
EY 12.49 13.40 12.95 10.22 15.48 28.49 9.86 4.02%
  YoY % -6.79% 3.47% 26.71% -33.98% -45.67% 188.95% -
  Horiz. % 126.67% 135.90% 131.34% 103.65% 157.00% 288.95% 100.00%
DY 3.45 4.68 5.03 0.05 0.00 0.00 0.00 -
  YoY % -26.28% -6.96% 9,960.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,900.00% 9,360.00% 10,060.00% 100.00% - - -
P/NAPS 0.98 0.78 0.78 0.86 0.79 0.40 0.69 6.02%
  YoY % 25.64% 0.00% -9.30% 8.86% 97.50% -42.03% -
  Horiz. % 142.03% 113.04% 113.04% 124.64% 114.49% 57.97% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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