Highlights

[OFI] YoY Cumulative Quarter Result on 2011-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     88.91%    YoY -     19.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 114,821 110,095 101,865 88,487 70,779 57,982 61,368 11.00%
  YoY % 4.29% 8.08% 15.12% 25.02% 22.07% -5.52% -
  Horiz. % 187.10% 179.40% 165.99% 144.19% 115.34% 94.48% 100.00%
PBT 9,082 10,352 7,960 8,455 6,812 7,790 5,581 8.45%
  YoY % -12.27% 30.05% -5.85% 24.12% -12.55% 39.58% -
  Horiz. % 162.73% 185.49% 142.63% 151.50% 122.06% 139.58% 100.00%
Tax -1,762 -2,171 -1,588 -1,729 -1,259 -924 -680 17.19%
  YoY % 18.84% -36.71% 8.16% -37.33% -36.26% -35.88% -
  Horiz. % 259.12% 319.26% 233.53% 254.26% 185.15% 135.88% 100.00%
NP 7,320 8,181 6,372 6,726 5,553 6,866 4,901 6.91%
  YoY % -10.52% 28.39% -5.26% 21.12% -19.12% 40.09% -
  Horiz. % 149.36% 166.93% 130.01% 137.24% 113.30% 140.09% 100.00%
NP to SH 7,322 8,179 6,289 6,608 5,553 6,621 4,901 6.92%
  YoY % -10.48% 30.05% -4.83% 19.00% -16.13% 35.09% -
  Horiz. % 149.40% 166.88% 128.32% 134.83% 113.30% 135.09% 100.00%
Tax Rate 19.40 % 20.97 % 19.95 % 20.45 % 18.48 % 11.86 % 12.18 % 8.06%
  YoY % -7.49% 5.11% -2.44% 10.66% 55.82% -2.63% -
  Horiz. % 159.28% 172.17% 163.79% 167.90% 151.72% 97.37% 100.00%
Total Cost 107,501 101,914 95,493 81,761 65,226 51,116 56,467 11.32%
  YoY % 5.48% 6.72% 16.80% 25.35% 27.60% -9.48% -
  Horiz. % 190.38% 180.48% 169.11% 144.79% 115.51% 90.52% 100.00%
Net Worth 148,240 138,616 129,620 120,636 115,737 109,750 97,780 7.18%
  YoY % 6.94% 6.94% 7.45% 4.23% 5.46% 12.24% -
  Horiz. % 151.61% 141.76% 132.56% 123.38% 118.37% 112.24% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,400 2,400 2,400 2,400 23 - - -
  YoY % 0.02% -0.00% -0.01% 9,908.45% 0.00% 0.00% -
  Horiz. % 10,008.15% 10,006.64% 10,007.01% 10,008.45% 100.00% - -
Div Payout % 32.79 % 29.35 % 38.17 % 36.33 % 0.43 % - % - % -
  YoY % 11.72% -23.11% 5.06% 8,348.84% 0.00% 0.00% -
  Horiz. % 7,625.58% 6,825.58% 8,876.74% 8,448.84% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 148,240 138,616 129,620 120,636 115,737 109,750 97,780 7.18%
  YoY % 6.94% 6.94% 7.45% 4.23% 5.46% 12.24% -
  Horiz. % 151.61% 141.76% 132.56% 123.38% 118.37% 112.24% 100.00%
NOSH 60,016 60,007 60,009 60,018 59,967 59,972 59,987 0.01%
  YoY % 0.02% -0.00% -0.01% 0.08% -0.01% -0.02% -
  Horiz. % 100.05% 100.03% 100.04% 100.05% 99.97% 99.98% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.38 % 7.43 % 6.26 % 7.60 % 7.85 % 11.84 % 7.99 % -3.68%
  YoY % -14.13% 18.69% -17.63% -3.18% -33.70% 48.19% -
  Horiz. % 79.85% 92.99% 78.35% 95.12% 98.25% 148.19% 100.00%
ROE 4.94 % 5.90 % 4.85 % 5.48 % 4.80 % 6.03 % 5.01 % -0.23%
  YoY % -16.27% 21.65% -11.50% 14.17% -20.40% 20.36% -
  Horiz. % 98.60% 117.76% 96.81% 109.38% 95.81% 120.36% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 191.32 183.47 169.75 147.43 118.03 96.68 102.30 10.99%
  YoY % 4.28% 8.08% 15.14% 24.91% 22.08% -5.49% -
  Horiz. % 187.02% 179.35% 165.93% 144.12% 115.38% 94.51% 100.00%
EPS 12.20 13.63 10.48 11.01 9.26 11.04 8.17 6.91%
  YoY % -10.49% 30.06% -4.81% 18.90% -16.12% 35.13% -
  Horiz. % 149.33% 166.83% 128.27% 134.76% 113.34% 135.13% 100.00%
DPS 4.00 4.00 4.00 4.00 0.04 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00% - -
NAPS 2.4700 2.3100 2.1600 2.0100 1.9300 1.8300 1.6300 7.17%
  YoY % 6.93% 6.94% 7.46% 4.15% 5.46% 12.27% -
  Horiz. % 151.53% 141.72% 132.52% 123.31% 118.40% 112.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.84 45.87 42.44 36.87 29.49 24.16 25.57 11.00%
  YoY % 4.29% 8.08% 15.11% 25.03% 22.06% -5.51% -
  Horiz. % 187.09% 179.39% 165.98% 144.19% 115.33% 94.49% 100.00%
EPS 3.05 3.41 2.62 2.75 2.31 2.76 2.04 6.93%
  YoY % -10.56% 30.15% -4.73% 19.05% -16.30% 35.29% -
  Horiz. % 149.51% 167.16% 128.43% 134.80% 113.24% 135.29% 100.00%
DPS 1.00 1.00 1.00 1.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00% - -
NAPS 0.6177 0.5776 0.5401 0.5027 0.4822 0.4573 0.4074 7.18%
  YoY % 6.94% 6.94% 7.44% 4.25% 5.45% 12.25% -
  Horiz. % 151.62% 141.78% 132.57% 123.39% 118.36% 112.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.9900 2.0200 1.6800 1.3600 1.7100 0.9800 0.9400 -
P/RPS 1.56 1.10 0.99 0.92 1.45 1.01 0.92 9.20%
  YoY % 41.82% 11.11% 7.61% -36.55% 43.56% 9.78% -
  Horiz. % 169.57% 119.57% 107.61% 100.00% 157.61% 109.78% 100.00%
P/EPS 24.51 14.82 16.03 12.35 18.47 8.88 11.51 13.42%
  YoY % 65.38% -7.55% 29.80% -33.13% 108.00% -22.85% -
  Horiz. % 212.95% 128.76% 139.27% 107.30% 160.47% 77.15% 100.00%
EY 4.08 6.75 6.24 8.10 5.42 11.27 8.69 -11.83%
  YoY % -39.56% 8.17% -22.96% 49.45% -51.91% 29.69% -
  Horiz. % 46.95% 77.68% 71.81% 93.21% 62.37% 129.69% 100.00%
DY 1.34 1.98 2.38 2.94 0.02 0.00 0.00 -
  YoY % -32.32% -16.81% -19.05% 14,600.00% 0.00% 0.00% -
  Horiz. % 6,700.00% 9,900.00% 11,900.00% 14,700.00% 100.00% - -
P/NAPS 1.21 0.87 0.78 0.68 0.89 0.54 0.58 13.03%
  YoY % 39.08% 11.54% 14.71% -23.60% 64.81% -6.90% -
  Horiz. % 208.62% 150.00% 134.48% 117.24% 153.45% 93.10% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 21/11/13 22/11/12 29/11/11 22/11/10 17/11/09 26/11/08 -
Price 2.9700 2.2400 1.7000 1.4100 1.7000 1.4200 0.7900 -
P/RPS 1.55 1.22 1.00 0.96 1.44 1.47 0.77 12.36%
  YoY % 27.05% 22.00% 4.17% -33.33% -2.04% 90.91% -
  Horiz. % 201.30% 158.44% 129.87% 124.68% 187.01% 190.91% 100.00%
P/EPS 24.34 16.43 16.22 12.81 18.36 12.86 9.67 16.62%
  YoY % 48.14% 1.29% 26.62% -30.23% 42.77% 32.99% -
  Horiz. % 251.71% 169.91% 167.74% 132.47% 189.87% 132.99% 100.00%
EY 4.11 6.08 6.16 7.81 5.45 7.77 10.34 -14.25%
  YoY % -32.40% -1.30% -21.13% 43.30% -29.86% -24.85% -
  Horiz. % 39.75% 58.80% 59.57% 75.53% 52.71% 75.15% 100.00%
DY 1.35 1.79 2.35 2.84 0.02 0.00 0.00 -
  YoY % -24.58% -23.83% -17.25% 14,100.00% 0.00% 0.00% -
  Horiz. % 6,750.00% 8,950.00% 11,750.00% 14,200.00% 100.00% - -
P/NAPS 1.20 0.97 0.79 0.70 0.88 0.78 0.48 16.49%
  YoY % 23.71% 22.78% 12.86% -20.45% 12.82% 62.50% -
  Horiz. % 250.00% 202.08% 164.58% 145.83% 183.33% 162.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS