Highlights

[OFI] YoY Cumulative Quarter Result on 2012-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     309.44%    YoY -     -4.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 112,752 114,821 110,095 101,865 88,487 70,779 57,982 11.72%
  YoY % -1.80% 4.29% 8.08% 15.12% 25.02% 22.07% -
  Horiz. % 194.46% 198.03% 189.88% 175.68% 152.61% 122.07% 100.00%
PBT 20,704 9,082 10,352 7,960 8,455 6,812 7,790 17.68%
  YoY % 127.97% -12.27% 30.05% -5.85% 24.12% -12.55% -
  Horiz. % 265.78% 116.59% 132.89% 102.18% 108.54% 87.45% 100.00%
Tax -3,885 -1,762 -2,171 -1,588 -1,729 -1,259 -924 27.03%
  YoY % -120.49% 18.84% -36.71% 8.16% -37.33% -36.26% -
  Horiz. % 420.45% 190.69% 234.96% 171.86% 187.12% 136.26% 100.00%
NP 16,819 7,320 8,181 6,372 6,726 5,553 6,866 16.10%
  YoY % 129.77% -10.52% 28.39% -5.26% 21.12% -19.12% -
  Horiz. % 244.96% 106.61% 119.15% 92.81% 97.96% 80.88% 100.00%
NP to SH 16,813 7,322 8,179 6,289 6,608 5,553 6,621 16.79%
  YoY % 129.62% -10.48% 30.05% -4.83% 19.00% -16.13% -
  Horiz. % 253.93% 110.59% 123.53% 94.99% 99.80% 83.87% 100.00%
Tax Rate 18.76 % 19.40 % 20.97 % 19.95 % 20.45 % 18.48 % 11.86 % 7.94%
  YoY % -3.30% -7.49% 5.11% -2.44% 10.66% 55.82% -
  Horiz. % 158.18% 163.58% 176.81% 168.21% 172.43% 155.82% 100.00%
Total Cost 95,933 107,501 101,914 95,493 81,761 65,226 51,116 11.06%
  YoY % -10.76% 5.48% 6.72% 16.80% 25.35% 27.60% -
  Horiz. % 187.68% 210.31% 199.38% 186.82% 159.95% 127.60% 100.00%
Net Worth 170,399 148,240 138,616 129,620 120,636 115,737 109,750 7.60%
  YoY % 14.95% 6.94% 6.94% 7.45% 4.23% 5.46% -
  Horiz. % 155.26% 135.07% 126.30% 118.11% 109.92% 105.46% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,800 2,400 2,400 2,400 2,400 23 - -
  YoY % 349.88% 0.02% -0.00% -0.01% 9,908.45% 0.00% -
  Horiz. % 45,024.39% 10,008.15% 10,006.64% 10,007.01% 10,008.45% 100.00% -
Div Payout % 64.24 % 32.79 % 29.35 % 38.17 % 36.33 % 0.43 % - % -
  YoY % 95.91% 11.72% -23.11% 5.06% 8,348.84% 0.00% -
  Horiz. % 14,939.53% 7,625.58% 6,825.58% 8,876.74% 8,448.84% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 170,399 148,240 138,616 129,620 120,636 115,737 109,750 7.60%
  YoY % 14.95% 6.94% 6.94% 7.45% 4.23% 5.46% -
  Horiz. % 155.26% 135.07% 126.30% 118.11% 109.92% 105.46% 100.00%
NOSH 240,000 60,016 60,007 60,009 60,018 59,967 59,972 25.99%
  YoY % 299.89% 0.02% -0.00% -0.01% 0.08% -0.01% -
  Horiz. % 400.18% 100.07% 100.06% 100.06% 100.08% 99.99% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.92 % 6.38 % 7.43 % 6.26 % 7.60 % 7.85 % 11.84 % 3.93%
  YoY % 133.86% -14.13% 18.69% -17.63% -3.18% -33.70% -
  Horiz. % 126.01% 53.89% 62.75% 52.87% 64.19% 66.30% 100.00%
ROE 9.87 % 4.94 % 5.90 % 4.85 % 5.48 % 4.80 % 6.03 % 8.56%
  YoY % 99.80% -16.27% 21.65% -11.50% 14.17% -20.40% -
  Horiz. % 163.68% 81.92% 97.84% 80.43% 90.88% 79.60% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.98 191.32 183.47 169.75 147.43 118.03 96.68 -11.33%
  YoY % -75.44% 4.28% 8.08% 15.14% 24.91% 22.08% -
  Horiz. % 48.59% 197.89% 189.77% 175.58% 152.49% 122.08% 100.00%
EPS 7.01 12.20 13.63 10.48 11.01 9.26 11.04 -7.29%
  YoY % -42.54% -10.49% 30.06% -4.81% 18.90% -16.12% -
  Horiz. % 63.50% 110.51% 123.46% 94.93% 99.73% 83.88% 100.00%
DPS 4.50 4.00 4.00 4.00 4.00 0.04 0.00 -
  YoY % 12.50% 0.00% 0.00% 0.00% 9,900.00% 0.00% -
  Horiz. % 11,250.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00% -
NAPS 0.7100 2.4700 2.3100 2.1600 2.0100 1.9300 1.8300 -14.59%
  YoY % -71.26% 6.93% 6.94% 7.46% 4.15% 5.46% -
  Horiz. % 38.80% 134.97% 126.23% 118.03% 109.84% 105.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.98 47.84 45.87 42.44 36.87 29.49 24.16 11.72%
  YoY % -1.80% 4.29% 8.08% 15.11% 25.03% 22.06% -
  Horiz. % 194.45% 198.01% 189.86% 175.66% 152.61% 122.06% 100.00%
EPS 7.01 3.05 3.41 2.62 2.75 2.31 2.76 16.80%
  YoY % 129.84% -10.56% 30.15% -4.73% 19.05% -16.30% -
  Horiz. % 253.99% 110.51% 123.55% 94.93% 99.64% 83.70% 100.00%
DPS 4.50 1.00 1.00 1.00 1.00 0.01 0.00 -
  YoY % 350.00% 0.00% 0.00% 0.00% 9,900.00% 0.00% -
  Horiz. % 45,000.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00% -
NAPS 0.7100 0.6177 0.5776 0.5401 0.5027 0.4822 0.4573 7.60%
  YoY % 14.94% 6.94% 6.94% 7.44% 4.25% 5.45% -
  Horiz. % 155.26% 135.08% 126.31% 118.11% 109.93% 105.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.5100 2.9900 2.0200 1.6800 1.3600 1.7100 0.9800 -
P/RPS 3.21 1.56 1.10 0.99 0.92 1.45 1.01 21.24%
  YoY % 105.77% 41.82% 11.11% 7.61% -36.55% 43.56% -
  Horiz. % 317.82% 154.46% 108.91% 98.02% 91.09% 143.56% 100.00%
P/EPS 21.55 24.51 14.82 16.03 12.35 18.47 8.88 15.92%
  YoY % -12.08% 65.38% -7.55% 29.80% -33.13% 108.00% -
  Horiz. % 242.68% 276.01% 166.89% 180.52% 139.08% 208.00% 100.00%
EY 4.64 4.08 6.75 6.24 8.10 5.42 11.27 -13.74%
  YoY % 13.73% -39.56% 8.17% -22.96% 49.45% -51.91% -
  Horiz. % 41.17% 36.20% 59.89% 55.37% 71.87% 48.09% 100.00%
DY 2.98 1.34 1.98 2.38 2.94 0.02 0.00 -
  YoY % 122.39% -32.32% -16.81% -19.05% 14,600.00% 0.00% -
  Horiz. % 14,900.00% 6,700.00% 9,900.00% 11,900.00% 14,700.00% 100.00% -
P/NAPS 2.13 1.21 0.87 0.78 0.68 0.89 0.54 25.69%
  YoY % 76.03% 39.08% 11.54% 14.71% -23.60% 64.81% -
  Horiz. % 394.44% 224.07% 161.11% 144.44% 125.93% 164.81% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 21/11/13 22/11/12 29/11/11 22/11/10 17/11/09 -
Price 2.3500 2.9700 2.2400 1.7000 1.4100 1.7000 1.4200 -
P/RPS 5.00 1.55 1.22 1.00 0.96 1.44 1.47 22.62%
  YoY % 222.58% 27.05% 22.00% 4.17% -33.33% -2.04% -
  Horiz. % 340.14% 105.44% 82.99% 68.03% 65.31% 97.96% 100.00%
P/EPS 33.55 24.34 16.43 16.22 12.81 18.36 12.86 17.32%
  YoY % 37.84% 48.14% 1.29% 26.62% -30.23% 42.77% -
  Horiz. % 260.89% 189.27% 127.76% 126.13% 99.61% 142.77% 100.00%
EY 2.98 4.11 6.08 6.16 7.81 5.45 7.77 -14.76%
  YoY % -27.49% -32.40% -1.30% -21.13% 43.30% -29.86% -
  Horiz. % 38.35% 52.90% 78.25% 79.28% 100.51% 70.14% 100.00%
DY 1.91 1.35 1.79 2.35 2.84 0.02 0.00 -
  YoY % 41.48% -24.58% -23.83% -17.25% 14,100.00% 0.00% -
  Horiz. % 9,550.00% 6,750.00% 8,950.00% 11,750.00% 14,200.00% 100.00% -
P/NAPS 3.31 1.20 0.97 0.79 0.70 0.88 0.78 27.23%
  YoY % 175.83% 23.71% 22.78% 12.86% -20.45% 12.82% -
  Horiz. % 424.36% 153.85% 124.36% 101.28% 89.74% 112.82% 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.
 


 

227  483  519  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.160.00 
 ARMADA 0.345-0.03 
 ASB 0.185-0.035 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.26+0.055 
 DSONIC-WA 0.50+0.115 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers