Highlights

[OFI] YoY Cumulative Quarter Result on 2010-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     38.32%    YoY -     -24.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 171,491 157,944 140,808 108,693 93,656 91,807 94,072 10.52%
  YoY % 8.58% 12.17% 29.55% 16.06% 2.01% -2.41% -
  Horiz. % 182.30% 167.90% 149.68% 115.54% 99.56% 97.59% 100.00%
PBT 16,928 13,162 12,056 10,108 11,848 9,503 5,796 19.54%
  YoY % 28.61% 9.17% 19.27% -14.69% 24.68% 63.96% -
  Horiz. % 292.06% 227.09% 208.01% 174.40% 204.42% 163.96% 100.00%
Tax -3,883 -2,770 -2,626 -2,428 -1,366 -788 -1,138 22.68%
  YoY % -40.18% -5.48% -8.15% -77.75% -73.35% 30.76% -
  Horiz. % 341.21% 243.41% 230.76% 213.36% 120.04% 69.24% 100.00%
NP 13,045 10,392 9,430 7,680 10,482 8,715 4,658 18.71%
  YoY % 25.53% 10.20% 22.79% -26.73% 20.28% 87.10% -
  Horiz. % 280.06% 223.10% 202.45% 164.88% 225.03% 187.10% 100.00%
NP to SH 13,042 10,312 9,262 7,681 10,240 8,715 4,658 18.70%
  YoY % 26.47% 11.34% 20.58% -24.99% 17.50% 87.10% -
  Horiz. % 279.99% 221.38% 198.84% 164.90% 219.84% 187.10% 100.00%
Tax Rate 22.94 % 21.05 % 21.78 % 24.02 % 11.53 % 8.29 % 19.63 % 2.63%
  YoY % 8.98% -3.35% -9.33% 108.33% 39.08% -57.77% -
  Horiz. % 116.86% 107.23% 110.95% 122.36% 58.74% 42.23% 100.00%
Total Cost 158,446 147,552 131,378 101,013 83,174 83,092 89,414 10.00%
  YoY % 7.38% 12.31% 30.06% 21.45% 0.10% -7.07% -
  Horiz. % 177.20% 165.02% 146.93% 112.97% 93.02% 92.93% 100.00%
Net Worth 142,178 131,374 122,373 117,015 112,178 101,964 91,219 7.67%
  YoY % 8.22% 7.36% 4.58% 4.31% 10.02% 11.78% -
  Horiz. % 155.86% 144.02% 134.15% 128.28% 122.98% 111.78% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,599 3,599 3,599 36 - - - -
  YoY % 0.00% 0.00% 9,896.73% 0.00% 0.00% 0.00% -
  Horiz. % 9,997.36% 9,996.95% 9,996.73% 100.00% - - -
Div Payout % 27.60 % 34.90 % 38.86 % 0.47 % - % - % - % -
  YoY % -20.92% -10.19% 8,168.08% 0.00% 0.00% 0.00% -
  Horiz. % 5,872.34% 7,425.53% 8,268.09% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 142,178 131,374 122,373 117,015 112,178 101,964 91,219 7.67%
  YoY % 8.22% 7.36% 4.58% 4.31% 10.02% 11.78% -
  Horiz. % 155.86% 144.02% 134.15% 128.28% 122.98% 111.78% 100.00%
NOSH 59,990 59,988 59,987 60,007 59,988 59,979 60,012 -0.01%
  YoY % 0.00% 0.00% -0.03% 0.03% 0.01% -0.06% -
  Horiz. % 99.96% 99.96% 99.96% 99.99% 99.96% 99.94% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.61 % 6.58 % 6.70 % 7.07 % 11.19 % 9.49 % 4.95 % 7.42%
  YoY % 15.65% -1.79% -5.23% -36.82% 17.91% 91.72% -
  Horiz. % 153.74% 132.93% 135.35% 142.83% 226.06% 191.72% 100.00%
ROE 9.17 % 7.85 % 7.57 % 6.56 % 9.13 % 8.55 % 5.11 % 10.23%
  YoY % 16.82% 3.70% 15.40% -28.15% 6.78% 67.32% -
  Horiz. % 179.45% 153.62% 148.14% 128.38% 178.67% 167.32% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 285.86 263.29 234.73 181.13 156.12 153.06 156.75 10.52%
  YoY % 8.57% 12.17% 29.59% 16.02% 2.00% -2.35% -
  Horiz. % 182.37% 167.97% 149.75% 115.55% 99.60% 97.65% 100.00%
EPS 21.74 17.19 15.44 12.80 17.07 14.53 7.76 18.71%
  YoY % 26.47% 11.33% 20.62% -25.01% 17.48% 87.24% -
  Horiz. % 280.15% 221.52% 198.97% 164.95% 219.97% 187.24% 100.00%
DPS 6.00 6.00 6.00 0.06 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 2.3700 2.1900 2.0400 1.9500 1.8700 1.7000 1.5200 7.68%
  YoY % 8.22% 7.35% 4.62% 4.28% 10.00% 11.84% -
  Horiz. % 155.92% 144.08% 134.21% 128.29% 123.03% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 71.45 65.81 58.67 45.29 39.02 38.25 39.20 10.51%
  YoY % 8.57% 12.17% 29.54% 16.07% 2.01% -2.42% -
  Horiz. % 182.27% 167.88% 149.67% 115.54% 99.54% 97.58% 100.00%
EPS 5.43 4.30 3.86 3.20 4.27 3.63 1.94 18.69%
  YoY % 26.28% 11.40% 20.62% -25.06% 17.63% 87.11% -
  Horiz. % 279.90% 221.65% 198.97% 164.95% 220.10% 187.11% 100.00%
DPS 1.50 1.50 1.50 0.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 7,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,500.00% 7,500.00% 7,500.00% 100.00% - - -
NAPS 0.5924 0.5474 0.5099 0.4876 0.4674 0.4249 0.3801 7.67%
  YoY % 8.22% 7.35% 4.57% 4.32% 10.00% 11.79% -
  Horiz. % 155.85% 144.01% 134.15% 128.28% 122.97% 111.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3000 1.6700 1.5000 1.6200 1.4300 0.7500 1.0200 -
P/RPS 0.80 0.63 0.64 0.89 0.92 0.49 0.65 3.52%
  YoY % 26.98% -1.56% -28.09% -3.26% 87.76% -24.62% -
  Horiz. % 123.08% 96.92% 98.46% 136.92% 141.54% 75.38% 100.00%
P/EPS 10.58 9.71 9.72 12.66 8.38 5.16 13.14 -3.54%
  YoY % 8.96% -0.10% -23.22% 51.07% 62.40% -60.73% -
  Horiz. % 80.52% 73.90% 73.97% 96.35% 63.77% 39.27% 100.00%
EY 9.45 10.29 10.29 7.90 11.94 19.37 7.61 3.67%
  YoY % -8.16% 0.00% 30.25% -33.84% -38.36% 154.53% -
  Horiz. % 124.18% 135.22% 135.22% 103.81% 156.90% 254.53% 100.00%
DY 2.61 3.59 4.00 0.04 0.00 0.00 0.00 -
  YoY % -27.30% -10.25% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,525.00% 8,975.00% 10,000.00% 100.00% - - -
P/NAPS 0.97 0.76 0.74 0.83 0.76 0.44 0.67 6.36%
  YoY % 27.63% 2.70% -10.84% 9.21% 72.73% -34.33% -
  Horiz. % 144.78% 113.43% 110.45% 123.88% 113.43% 65.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 23/02/11 23/02/10 25/02/09 27/02/08 -
Price 2.3200 1.7100 1.5900 1.6700 1.4700 0.6800 1.0500 -
P/RPS 0.81 0.65 0.68 0.92 0.94 0.44 0.67 3.21%
  YoY % 24.62% -4.41% -26.09% -2.13% 113.64% -34.33% -
  Horiz. % 120.90% 97.01% 101.49% 137.31% 140.30% 65.67% 100.00%
P/EPS 10.67 9.95 10.30 13.05 8.61 4.68 13.53 -3.88%
  YoY % 7.24% -3.40% -21.07% 51.57% 83.97% -65.41% -
  Horiz. % 78.86% 73.54% 76.13% 96.45% 63.64% 34.59% 100.00%
EY 9.37 10.05 9.71 7.66 11.61 21.37 7.39 4.03%
  YoY % -6.77% 3.50% 26.76% -34.02% -45.67% 189.17% -
  Horiz. % 126.79% 135.99% 131.39% 103.65% 157.10% 289.17% 100.00%
DY 2.59 3.51 3.77 0.04 0.00 0.00 0.00 -
  YoY % -26.21% -6.90% 9,325.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,475.00% 8,775.00% 9,425.00% 100.00% - - -
P/NAPS 0.98 0.78 0.78 0.86 0.79 0.40 0.69 6.02%
  YoY % 25.64% 0.00% -9.30% 8.86% 97.50% -42.03% -
  Horiz. % 142.03% 113.04% 113.04% 124.64% 114.49% 57.97% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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