Highlights

[OFI] YoY Cumulative Quarter Result on 2006-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 30-Jun-2006  [#1]
Profit Trend QoQ -     -73.70%    YoY -     21.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 29,236 28,024 27,857 29,842 25,398 23,147 19,205 7.25%
  YoY % 4.32% 0.60% -6.65% 17.50% 9.72% 20.53% -
  Horiz. % 152.23% 145.92% 145.05% 155.39% 132.25% 120.53% 100.00%
PBT 2,724 1,882 1,039 2,428 1,909 1,856 2,254 3.20%
  YoY % 44.74% 81.14% -57.21% 27.19% 2.86% -17.66% -
  Horiz. % 120.85% 83.50% 46.10% 107.72% 84.69% 82.34% 100.00%
Tax -637 -377 -239 -539 -348 -392 -374 9.27%
  YoY % -68.97% -57.74% 55.66% -54.89% 11.22% -4.81% -
  Horiz. % 170.32% 100.80% 63.90% 144.12% 93.05% 104.81% 100.00%
NP 2,087 1,505 800 1,889 1,561 1,464 1,880 1.75%
  YoY % 38.67% 88.12% -57.65% 21.01% 6.63% -22.13% -
  Horiz. % 111.01% 80.05% 42.55% 100.48% 83.03% 77.87% 100.00%
NP to SH 2,100 1,505 800 1,889 1,561 1,464 1,880 1.86%
  YoY % 39.53% 88.12% -57.65% 21.01% 6.63% -22.13% -
  Horiz. % 111.70% 80.05% 42.55% 100.48% 83.03% 77.87% 100.00%
Tax Rate 23.38 % 20.03 % 23.00 % 22.20 % 18.23 % 21.12 % 16.59 % 5.88%
  YoY % 16.72% -12.91% 3.60% 21.78% -13.68% 27.31% -
  Horiz. % 140.93% 120.74% 138.64% 133.82% 109.89% 127.31% 100.00%
Total Cost 27,149 26,519 27,057 27,953 23,837 21,683 17,325 7.77%
  YoY % 2.38% -1.99% -3.21% 17.27% 9.93% 25.15% -
  Horiz. % 156.70% 153.07% 156.17% 161.34% 137.59% 125.15% 100.00%
Net Worth 107,999 95,936 92,030 86,354 82,746 77,999 75,600 6.12%
  YoY % 12.57% 4.24% 6.57% 4.36% 6.09% 3.17% -
  Horiz. % 142.86% 126.90% 121.73% 114.23% 109.45% 103.17% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 107,999 95,936 92,030 86,354 82,746 77,999 75,600 6.12%
  YoY % 12.57% 4.24% 6.57% 4.36% 6.09% 3.17% -
  Horiz. % 142.86% 126.90% 121.73% 114.23% 109.45% 103.17% 100.00%
NOSH 59,999 59,960 60,150 59,968 59,961 59,999 40,000 6.98%
  YoY % 0.07% -0.32% 0.30% 0.01% -0.06% 50.00% -
  Horiz. % 150.00% 149.90% 150.38% 149.92% 149.90% 150.00% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.14 % 5.37 % 2.87 % 6.33 % 6.15 % 6.32 % 9.79 % -5.12%
  YoY % 32.96% 87.11% -54.66% 2.93% -2.69% -35.44% -
  Horiz. % 72.93% 54.85% 29.32% 64.66% 62.82% 64.56% 100.00%
ROE 1.94 % 1.57 % 0.87 % 2.19 % 1.89 % 1.88 % 2.49 % -4.07%
  YoY % 23.57% 80.46% -60.27% 15.87% 0.53% -24.50% -
  Horiz. % 77.91% 63.05% 34.94% 87.95% 75.90% 75.50% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.73 46.74 46.31 49.76 42.36 38.58 48.01 0.25%
  YoY % 4.26% 0.93% -6.93% 17.47% 9.80% -19.64% -
  Horiz. % 101.50% 97.35% 96.46% 103.65% 88.23% 80.36% 100.00%
EPS 3.50 2.51 1.33 3.15 2.60 2.44 4.70 -4.79%
  YoY % 39.44% 88.72% -57.78% 21.15% 6.56% -48.09% -
  Horiz. % 74.47% 53.40% 28.30% 67.02% 55.32% 51.91% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.8000 1.6000 1.5300 1.4400 1.3800 1.3000 1.8900 -0.81%
  YoY % 12.50% 4.58% 6.25% 4.35% 6.15% -31.22% -
  Horiz. % 95.24% 84.66% 80.95% 76.19% 73.02% 68.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.18 11.68 11.61 12.43 10.58 9.64 8.00 7.25%
  YoY % 4.28% 0.60% -6.60% 17.49% 9.75% 20.50% -
  Horiz. % 152.25% 146.00% 145.12% 155.38% 132.25% 120.50% 100.00%
EPS 0.88 0.63 0.33 0.79 0.65 0.61 0.78 2.03%
  YoY % 39.68% 90.91% -58.23% 21.54% 6.56% -21.79% -
  Horiz. % 112.82% 80.77% 42.31% 101.28% 83.33% 78.21% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4500 0.3997 0.3835 0.3598 0.3448 0.3250 0.3150 6.12%
  YoY % 12.58% 4.22% 6.59% 4.35% 6.09% 3.17% -
  Horiz. % 142.86% 126.89% 121.75% 114.22% 109.46% 103.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.9000 0.8000 1.1500 1.2700 1.0100 1.3000 1.5000 -
P/RPS 1.85 1.71 2.48 2.55 2.38 3.37 3.12 -8.33%
  YoY % 8.19% -31.05% -2.75% 7.14% -29.38% 8.01% -
  Horiz. % 59.29% 54.81% 79.49% 81.73% 76.28% 108.01% 100.00%
P/EPS 25.71 31.87 86.47 40.32 38.80 53.28 31.91 -3.53%
  YoY % -19.33% -63.14% 114.46% 3.92% -27.18% 66.97% -
  Horiz. % 80.57% 99.87% 270.98% 126.36% 121.59% 166.97% 100.00%
EY 3.89 3.14 1.16 2.48 2.58 1.88 3.13 3.69%
  YoY % 23.89% 170.69% -53.23% -3.88% 37.23% -39.94% -
  Horiz. % 124.28% 100.32% 37.06% 79.23% 82.43% 60.06% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.50 0.50 0.75 0.88 0.73 1.00 0.79 -7.33%
  YoY % 0.00% -33.33% -14.77% 20.55% -27.00% 26.58% -
  Horiz. % 63.29% 63.29% 94.94% 111.39% 92.41% 126.58% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 28/08/07 23/08/06 24/08/05 25/08/04 26/08/03 -
Price 1.0000 0.8100 1.1200 1.1600 1.0600 1.2500 2.0200 -
P/RPS 2.05 1.73 2.42 2.33 2.50 3.24 4.21 -11.29%
  YoY % 18.50% -28.51% 3.86% -6.80% -22.84% -23.04% -
  Horiz. % 48.69% 41.09% 57.48% 55.34% 59.38% 76.96% 100.00%
P/EPS 28.57 32.27 84.21 36.83 40.72 51.23 42.98 -6.57%
  YoY % -11.47% -61.68% 128.65% -9.55% -20.52% 19.19% -
  Horiz. % 66.47% 75.08% 195.93% 85.69% 94.74% 119.19% 100.00%
EY 3.50 3.10 1.19 2.72 2.46 1.95 2.33 7.01%
  YoY % 12.90% 160.50% -56.25% 10.57% 26.15% -16.31% -
  Horiz. % 150.21% 133.05% 51.07% 116.74% 105.58% 83.69% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.56 0.51 0.73 0.81 0.77 0.96 1.07 -10.22%
  YoY % 9.80% -30.14% -9.88% 5.19% -19.79% -10.28% -
  Horiz. % 52.34% 47.66% 68.22% 75.70% 71.96% 89.72% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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