Highlights

[OFI] YoY Cumulative Quarter Result on 2011-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -59.79%    YoY -     16.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 60,553 53,959 51,785 45,246 35,229 29,236 28,024 13.70%
  YoY % 12.22% 4.20% 14.45% 28.43% 20.50% 4.32% -
  Horiz. % 216.08% 192.55% 184.79% 161.45% 125.71% 104.32% 100.00%
PBT 4,172 5,044 2,457 4,759 3,768 2,724 1,882 14.18%
  YoY % -17.29% 105.29% -48.37% 26.30% 38.33% 44.74% -
  Horiz. % 221.68% 268.01% 130.55% 252.87% 200.21% 144.74% 100.00%
Tax -930 -985 -879 -1,200 -753 -637 -377 16.23%
  YoY % 5.58% -12.06% 26.75% -59.36% -18.21% -68.97% -
  Horiz. % 246.68% 261.27% 233.16% 318.30% 199.73% 168.97% 100.00%
NP 3,242 4,059 1,578 3,559 3,015 2,087 1,505 13.64%
  YoY % -20.13% 157.22% -55.66% 18.04% 44.47% 38.67% -
  Horiz. % 215.42% 269.70% 104.85% 236.48% 200.33% 138.67% 100.00%
NP to SH 3,239 4,060 1,536 3,498 3,015 2,100 1,505 13.62%
  YoY % -20.22% 164.32% -56.09% 16.02% 43.57% 39.53% -
  Horiz. % 215.22% 269.77% 102.06% 232.43% 200.33% 139.53% 100.00%
Tax Rate 22.29 % 19.53 % 35.78 % 25.22 % 19.98 % 23.38 % 20.03 % 1.80%
  YoY % 14.13% -45.42% 41.87% 26.23% -14.54% 16.72% -
  Horiz. % 111.28% 97.50% 178.63% 125.91% 99.75% 116.72% 100.00%
Total Cost 57,311 49,900 50,207 41,687 32,214 27,149 26,519 13.70%
  YoY % 14.85% -0.61% 20.44% 29.41% 18.66% 2.38% -
  Horiz. % 216.11% 188.17% 189.32% 157.20% 121.48% 102.38% 100.00%
Net Worth 147,554 136,732 126,599 120,000 116,284 107,999 95,936 7.44%
  YoY % 7.91% 8.00% 5.50% 3.20% 7.67% 12.57% -
  Horiz. % 153.80% 142.52% 131.96% 125.08% 121.21% 112.57% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,199 1,199 600 1,200 - - - -
  YoY % 0.02% 99.90% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 99.95% 50.00% 100.00% - - -
Div Payout % 37.04 % 29.54 % 39.06 % 34.31 % - % - % - % -
  YoY % 25.39% -24.37% 13.84% 0.00% 0.00% 0.00% -
  Horiz. % 107.96% 86.10% 113.84% 100.00% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 147,554 136,732 126,599 120,000 116,284 107,999 95,936 7.44%
  YoY % 7.91% 8.00% 5.50% 3.20% 7.67% 12.57% -
  Horiz. % 153.80% 142.52% 131.96% 125.08% 121.21% 112.57% 100.00%
NOSH 59,981 59,970 60,000 60,000 59,940 59,999 59,960 0.01%
  YoY % 0.02% -0.05% 0.00% 0.10% -0.10% 0.07% -
  Horiz. % 100.04% 100.02% 100.07% 100.07% 99.97% 100.07% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.35 % 7.52 % 3.05 % 7.87 % 8.56 % 7.14 % 5.37 % -0.06%
  YoY % -28.86% 146.56% -61.25% -8.06% 19.89% 32.96% -
  Horiz. % 99.63% 140.04% 56.80% 146.55% 159.40% 132.96% 100.00%
ROE 2.20 % 2.97 % 1.21 % 2.92 % 2.59 % 1.94 % 1.57 % 5.78%
  YoY % -25.93% 145.45% -58.56% 12.74% 33.51% 23.57% -
  Horiz. % 140.13% 189.17% 77.07% 185.99% 164.97% 123.57% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 100.95 89.98 86.31 75.41 58.77 48.73 46.74 13.69%
  YoY % 12.19% 4.25% 14.45% 28.31% 20.60% 4.26% -
  Horiz. % 215.98% 192.51% 184.66% 161.34% 125.74% 104.26% 100.00%
EPS 5.40 6.77 2.56 5.83 5.03 3.50 2.51 13.61%
  YoY % -20.24% 164.45% -56.09% 15.90% 43.71% 39.44% -
  Horiz. % 215.14% 269.72% 101.99% 232.27% 200.40% 139.44% 100.00%
DPS 2.00 2.00 1.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 100.00% - - -
NAPS 2.4600 2.2800 2.1100 2.0000 1.9400 1.8000 1.6000 7.43%
  YoY % 7.89% 8.06% 5.50% 3.09% 7.78% 12.50% -
  Horiz. % 153.75% 142.50% 131.87% 125.00% 121.25% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 25.23 22.48 21.58 18.85 14.68 12.18 11.68 13.69%
  YoY % 12.23% 4.17% 14.48% 28.41% 20.53% 4.28% -
  Horiz. % 216.01% 192.47% 184.76% 161.39% 125.68% 104.28% 100.00%
EPS 1.35 1.69 0.64 1.46 1.26 0.88 0.63 13.54%
  YoY % -20.12% 164.06% -56.16% 15.87% 43.18% 39.68% -
  Horiz. % 214.29% 268.25% 101.59% 231.75% 200.00% 139.68% 100.00%
DPS 0.50 0.50 0.25 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 100.00% - - -
NAPS 0.6148 0.5697 0.5275 0.5000 0.4845 0.4500 0.3997 7.44%
  YoY % 7.92% 8.00% 5.50% 3.20% 7.67% 12.58% -
  Horiz. % 153.82% 142.53% 131.97% 125.09% 121.22% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.6500 1.8700 1.5400 1.6000 1.5400 0.9000 0.8000 -
P/RPS 2.62 2.08 1.78 2.12 2.62 1.85 1.71 7.37%
  YoY % 25.96% 16.85% -16.04% -19.08% 41.62% 8.19% -
  Horiz. % 153.22% 121.64% 104.09% 123.98% 153.22% 108.19% 100.00%
P/EPS 49.07 27.62 60.16 27.44 30.62 25.71 31.87 7.45%
  YoY % 77.66% -54.09% 119.24% -10.39% 19.10% -19.33% -
  Horiz. % 153.97% 86.66% 188.77% 86.10% 96.08% 80.67% 100.00%
EY 2.04 3.62 1.66 3.64 3.27 3.89 3.14 -6.93%
  YoY % -43.65% 118.07% -54.40% 11.31% -15.94% 23.89% -
  Horiz. % 64.97% 115.29% 52.87% 115.92% 104.14% 123.89% 100.00%
DY 0.75 1.07 0.65 1.25 0.00 0.00 0.00 -
  YoY % -29.91% 64.62% -48.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 85.60% 52.00% 100.00% - - -
P/NAPS 1.08 0.82 0.73 0.80 0.79 0.50 0.50 13.69%
  YoY % 31.71% 12.33% -8.75% 1.27% 58.00% 0.00% -
  Horiz. % 216.00% 164.00% 146.00% 160.00% 158.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 -
Price 3.0000 1.7500 1.8800 1.4400 1.9600 1.0000 0.8100 -
P/RPS 2.97 1.94 2.18 1.91 3.33 2.05 1.73 9.42%
  YoY % 53.09% -11.01% 14.14% -42.64% 62.44% 18.50% -
  Horiz. % 171.68% 112.14% 126.01% 110.40% 192.49% 118.50% 100.00%
P/EPS 55.56 25.85 73.44 24.70 38.97 28.57 32.27 9.47%
  YoY % 114.93% -64.80% 197.33% -36.62% 36.40% -11.47% -
  Horiz. % 172.17% 80.11% 227.58% 76.54% 120.76% 88.53% 100.00%
EY 1.80 3.87 1.36 4.05 2.57 3.50 3.10 -8.66%
  YoY % -53.49% 184.56% -66.42% 57.59% -26.57% 12.90% -
  Horiz. % 58.06% 124.84% 43.87% 130.65% 82.90% 112.90% 100.00%
DY 0.67 1.14 0.53 1.39 0.00 0.00 0.00 -
  YoY % -41.23% 115.09% -61.87% 0.00% 0.00% 0.00% -
  Horiz. % 48.20% 82.01% 38.13% 100.00% - - -
P/NAPS 1.22 0.77 0.89 0.72 1.01 0.56 0.51 15.64%
  YoY % 58.44% -13.48% 23.61% -28.71% 80.36% 9.80% -
  Horiz. % 239.22% 150.98% 174.51% 141.18% 198.04% 109.80% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers