Highlights

[OFI] YoY Cumulative Quarter Result on 2010-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     84.18%    YoY -     -16.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 110,095 101,865 88,487 70,779 57,982 61,368 59,629 10.75%
  YoY % 8.08% 15.12% 25.02% 22.07% -5.52% 2.92% -
  Horiz. % 184.63% 170.83% 148.40% 118.70% 97.24% 102.92% 100.00%
PBT 10,352 7,960 8,455 6,812 7,790 5,581 3,956 17.37%
  YoY % 30.05% -5.85% 24.12% -12.55% 39.58% 41.08% -
  Horiz. % 261.68% 201.21% 213.73% 172.19% 196.92% 141.08% 100.00%
Tax -2,171 -1,588 -1,729 -1,259 -924 -680 -776 18.69%
  YoY % -36.71% 8.16% -37.33% -36.26% -35.88% 12.37% -
  Horiz. % 279.77% 204.64% 222.81% 162.24% 119.07% 87.63% 100.00%
NP 8,181 6,372 6,726 5,553 6,866 4,901 3,180 17.04%
  YoY % 28.39% -5.26% 21.12% -19.12% 40.09% 54.12% -
  Horiz. % 257.26% 200.38% 211.51% 174.62% 215.91% 154.12% 100.00%
NP to SH 8,179 6,289 6,608 5,553 6,621 4,901 3,180 17.04%
  YoY % 30.05% -4.83% 19.00% -16.13% 35.09% 54.12% -
  Horiz. % 257.20% 197.77% 207.80% 174.62% 208.21% 154.12% 100.00%
Tax Rate 20.97 % 19.95 % 20.45 % 18.48 % 11.86 % 12.18 % 19.62 % 1.11%
  YoY % 5.11% -2.44% 10.66% 55.82% -2.63% -37.92% -
  Horiz. % 106.88% 101.68% 104.23% 94.19% 60.45% 62.08% 100.00%
Total Cost 101,914 95,493 81,761 65,226 51,116 56,467 56,449 10.34%
  YoY % 6.72% 16.80% 25.35% 27.60% -9.48% 0.03% -
  Horiz. % 180.54% 169.17% 144.84% 115.55% 90.55% 100.03% 100.00%
Net Worth 138,616 129,620 120,636 115,737 109,750 97,780 89,999 7.46%
  YoY % 6.94% 7.45% 4.23% 5.46% 12.24% 8.64% -
  Horiz. % 154.02% 144.02% 134.04% 128.60% 121.94% 108.64% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,400 2,400 2,400 23 - - - -
  YoY % -0.00% -0.01% 9,908.45% 0.00% 0.00% 0.00% -
  Horiz. % 10,006.64% 10,007.01% 10,008.45% 100.00% - - -
Div Payout % 29.35 % 38.17 % 36.33 % 0.43 % - % - % - % -
  YoY % -23.11% 5.06% 8,348.84% 0.00% 0.00% 0.00% -
  Horiz. % 6,825.58% 8,876.74% 8,448.84% 100.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 138,616 129,620 120,636 115,737 109,750 97,780 89,999 7.46%
  YoY % 6.94% 7.45% 4.23% 5.46% 12.24% 8.64% -
  Horiz. % 154.02% 144.02% 134.04% 128.60% 121.94% 108.64% 100.00%
NOSH 60,007 60,009 60,018 59,967 59,972 59,987 59,999 0.00%
  YoY % -0.00% -0.01% 0.08% -0.01% -0.02% -0.02% -
  Horiz. % 100.01% 100.02% 100.03% 99.95% 99.95% 99.98% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.43 % 6.26 % 7.60 % 7.85 % 11.84 % 7.99 % 5.33 % 5.69%
  YoY % 18.69% -17.63% -3.18% -33.70% 48.19% 49.91% -
  Horiz. % 139.40% 117.45% 142.59% 147.28% 222.14% 149.91% 100.00%
ROE 5.90 % 4.85 % 5.48 % 4.80 % 6.03 % 5.01 % 3.53 % 8.93%
  YoY % 21.65% -11.50% 14.17% -20.40% 20.36% 41.93% -
  Horiz. % 167.14% 137.39% 155.24% 135.98% 170.82% 141.93% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 183.47 169.75 147.43 118.03 96.68 102.30 99.38 10.75%
  YoY % 8.08% 15.14% 24.91% 22.08% -5.49% 2.94% -
  Horiz. % 184.61% 170.81% 148.35% 118.77% 97.28% 102.94% 100.00%
EPS 13.63 10.48 11.01 9.26 11.04 8.17 5.30 17.03%
  YoY % 30.06% -4.81% 18.90% -16.12% 35.13% 54.15% -
  Horiz. % 257.17% 197.74% 207.74% 174.72% 208.30% 154.15% 100.00%
DPS 4.00 4.00 4.00 0.04 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 2.3100 2.1600 2.0100 1.9300 1.8300 1.6300 1.5000 7.45%
  YoY % 6.94% 7.46% 4.15% 5.46% 12.27% 8.67% -
  Horiz. % 154.00% 144.00% 134.00% 128.67% 122.00% 108.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 45.87 42.44 36.87 29.49 24.16 25.57 24.85 10.75%
  YoY % 8.08% 15.11% 25.03% 22.06% -5.51% 2.90% -
  Horiz. % 184.59% 170.78% 148.37% 118.67% 97.22% 102.90% 100.00%
EPS 3.41 2.62 2.75 2.31 2.76 2.04 1.32 17.12%
  YoY % 30.15% -4.73% 19.05% -16.30% 35.29% 54.55% -
  Horiz. % 258.33% 198.48% 208.33% 175.00% 209.09% 154.55% 100.00%
DPS 1.00 1.00 1.00 0.01 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 0.5776 0.5401 0.5027 0.4822 0.4573 0.4074 0.3750 7.46%
  YoY % 6.94% 7.44% 4.25% 5.45% 12.25% 8.64% -
  Horiz. % 154.03% 144.03% 134.05% 128.59% 121.95% 108.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.0200 1.6800 1.3600 1.7100 0.9800 0.9400 1.1800 -
P/RPS 1.10 0.99 0.92 1.45 1.01 0.92 1.19 -1.30%
  YoY % 11.11% 7.61% -36.55% 43.56% 9.78% -22.69% -
  Horiz. % 92.44% 83.19% 77.31% 121.85% 84.87% 77.31% 100.00%
P/EPS 14.82 16.03 12.35 18.47 8.88 11.51 22.26 -6.55%
  YoY % -7.55% 29.80% -33.13% 108.00% -22.85% -48.29% -
  Horiz. % 66.58% 72.01% 55.48% 82.97% 39.89% 51.71% 100.00%
EY 6.75 6.24 8.10 5.42 11.27 8.69 4.49 7.02%
  YoY % 8.17% -22.96% 49.45% -51.91% 29.69% 93.54% -
  Horiz. % 150.33% 138.98% 180.40% 120.71% 251.00% 193.54% 100.00%
DY 1.98 2.38 2.94 0.02 0.00 0.00 0.00 -
  YoY % -16.81% -19.05% 14,600.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,900.00% 11,900.00% 14,700.00% 100.00% - - -
P/NAPS 0.87 0.78 0.68 0.89 0.54 0.58 0.79 1.62%
  YoY % 11.54% 14.71% -23.60% 64.81% -6.90% -26.58% -
  Horiz. % 110.13% 98.73% 86.08% 112.66% 68.35% 73.42% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 29/11/11 22/11/10 17/11/09 26/11/08 27/11/07 -
Price 2.2400 1.7000 1.4100 1.7000 1.4200 0.7900 1.0200 -
P/RPS 1.22 1.00 0.96 1.44 1.47 0.77 1.03 2.86%
  YoY % 22.00% 4.17% -33.33% -2.04% 90.91% -25.24% -
  Horiz. % 118.45% 97.09% 93.20% 139.81% 142.72% 74.76% 100.00%
P/EPS 16.43 16.22 12.81 18.36 12.86 9.67 19.25 -2.60%
  YoY % 1.29% 26.62% -30.23% 42.77% 32.99% -49.77% -
  Horiz. % 85.35% 84.26% 66.55% 95.38% 66.81% 50.23% 100.00%
EY 6.08 6.16 7.81 5.45 7.77 10.34 5.20 2.64%
  YoY % -1.30% -21.13% 43.30% -29.86% -24.85% 98.85% -
  Horiz. % 116.92% 118.46% 150.19% 104.81% 149.42% 198.85% 100.00%
DY 1.79 2.35 2.84 0.02 0.00 0.00 0.00 -
  YoY % -23.83% -17.25% 14,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,950.00% 11,750.00% 14,200.00% 100.00% - - -
P/NAPS 0.97 0.79 0.70 0.88 0.78 0.48 0.68 6.09%
  YoY % 22.78% 12.86% -20.45% 12.82% 62.50% -29.41% -
  Horiz. % 142.65% 116.18% 102.94% 129.41% 114.71% 70.59% 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.
 


 

252  319  545  1158 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers