Highlights

[OFI] YoY Cumulative Quarter Result on 2011-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     40.16%    YoY -     20.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 178,086 171,491 157,944 140,808 108,693 93,656 91,807 11.67%
  YoY % 3.85% 8.58% 12.17% 29.55% 16.06% 2.01% -
  Horiz. % 193.98% 186.80% 172.04% 153.37% 118.39% 102.01% 100.00%
PBT 17,774 16,928 13,162 12,056 10,108 11,848 9,503 10.99%
  YoY % 5.00% 28.61% 9.17% 19.27% -14.69% 24.68% -
  Horiz. % 187.04% 178.13% 138.50% 126.87% 106.37% 124.68% 100.00%
Tax -3,137 -3,883 -2,770 -2,626 -2,428 -1,366 -788 25.88%
  YoY % 19.21% -40.18% -5.48% -8.15% -77.75% -73.35% -
  Horiz. % 398.10% 492.77% 351.52% 333.25% 308.12% 173.35% 100.00%
NP 14,637 13,045 10,392 9,430 7,680 10,482 8,715 9.02%
  YoY % 12.20% 25.53% 10.20% 22.79% -26.73% 20.28% -
  Horiz. % 167.95% 149.68% 119.24% 108.20% 88.12% 120.28% 100.00%
NP to SH 14,638 13,042 10,312 9,262 7,681 10,240 8,715 9.02%
  YoY % 12.24% 26.47% 11.34% 20.58% -24.99% 17.50% -
  Horiz. % 167.96% 149.65% 118.32% 106.28% 88.14% 117.50% 100.00%
Tax Rate 17.65 % 22.94 % 21.05 % 21.78 % 24.02 % 11.53 % 8.29 % 13.42%
  YoY % -23.06% 8.98% -3.35% -9.33% 108.33% 39.08% -
  Horiz. % 212.91% 276.72% 253.92% 262.73% 289.75% 139.08% 100.00%
Total Cost 163,449 158,446 147,552 131,378 101,013 83,174 83,092 11.93%
  YoY % 3.16% 7.38% 12.31% 30.06% 21.45% 0.10% -
  Horiz. % 196.71% 190.69% 177.58% 158.11% 121.57% 100.10% 100.00%
Net Worth 154,178 142,178 131,374 122,373 117,015 112,178 101,964 7.13%
  YoY % 8.44% 8.22% 7.36% 4.58% 4.31% 10.02% -
  Horiz. % 151.21% 139.44% 128.84% 120.02% 114.76% 110.02% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 3,599 3,599 3,599 3,599 36 - - -
  YoY % 0.00% 0.00% 0.00% 9,896.73% 0.00% 0.00% -
  Horiz. % 9,997.52% 9,997.36% 9,996.95% 9,996.73% 100.00% - -
Div Payout % 24.59 % 27.60 % 34.90 % 38.86 % 0.47 % - % - % -
  YoY % -10.91% -20.92% -10.19% 8,168.08% 0.00% 0.00% -
  Horiz. % 5,231.92% 5,872.34% 7,425.53% 8,268.09% 100.00% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 154,178 142,178 131,374 122,373 117,015 112,178 101,964 7.13%
  YoY % 8.44% 8.22% 7.36% 4.58% 4.31% 10.02% -
  Horiz. % 151.21% 139.44% 128.84% 120.02% 114.76% 110.02% 100.00%
NOSH 59,991 59,990 59,988 59,987 60,007 59,988 59,979 0.00%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.03% 0.01% -
  Horiz. % 100.02% 100.02% 100.02% 100.01% 100.05% 100.01% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.22 % 7.61 % 6.58 % 6.70 % 7.07 % 11.19 % 9.49 % -2.36%
  YoY % 8.02% 15.65% -1.79% -5.23% -36.82% 17.91% -
  Horiz. % 86.62% 80.19% 69.34% 70.60% 74.50% 117.91% 100.00%
ROE 9.49 % 9.17 % 7.85 % 7.57 % 6.56 % 9.13 % 8.55 % 1.75%
  YoY % 3.49% 16.82% 3.70% 15.40% -28.15% 6.78% -
  Horiz. % 110.99% 107.25% 91.81% 88.54% 76.73% 106.78% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 296.85 285.86 263.29 234.73 181.13 156.12 153.06 11.67%
  YoY % 3.84% 8.57% 12.17% 29.59% 16.02% 2.00% -
  Horiz. % 193.94% 186.76% 172.02% 153.36% 118.34% 102.00% 100.00%
EPS 24.40 21.74 17.19 15.44 12.80 17.07 14.53 9.02%
  YoY % 12.24% 26.47% 11.33% 20.62% -25.01% 17.48% -
  Horiz. % 167.93% 149.62% 118.31% 106.26% 88.09% 117.48% 100.00%
DPS 6.00 6.00 6.00 6.00 0.06 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 2.5700 2.3700 2.1900 2.0400 1.9500 1.8700 1.7000 7.13%
  YoY % 8.44% 8.22% 7.35% 4.62% 4.28% 10.00% -
  Horiz. % 151.18% 139.41% 128.82% 120.00% 114.71% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 74.20 71.45 65.81 58.67 45.29 39.02 38.25 11.67%
  YoY % 3.85% 8.57% 12.17% 29.54% 16.07% 2.01% -
  Horiz. % 193.99% 186.80% 172.05% 153.39% 118.41% 102.01% 100.00%
EPS 6.10 5.43 4.30 3.86 3.20 4.27 3.63 9.03%
  YoY % 12.34% 26.28% 11.40% 20.62% -25.06% 17.63% -
  Horiz. % 168.04% 149.59% 118.46% 106.34% 88.15% 117.63% 100.00%
DPS 1.50 1.50 1.50 1.50 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 7,400.00% 0.00% 0.00% -
  Horiz. % 7,500.00% 7,500.00% 7,500.00% 7,500.00% 100.00% - -
NAPS 0.6424 0.5924 0.5474 0.5099 0.4876 0.4674 0.4249 7.13%
  YoY % 8.44% 8.22% 7.35% 4.57% 4.32% 10.00% -
  Horiz. % 151.19% 139.42% 128.83% 120.00% 114.76% 110.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.7600 2.3000 1.6700 1.5000 1.6200 1.4300 0.7500 -
P/RPS 0.93 0.80 0.63 0.64 0.89 0.92 0.49 11.27%
  YoY % 16.25% 26.98% -1.56% -28.09% -3.26% 87.76% -
  Horiz. % 189.80% 163.27% 128.57% 130.61% 181.63% 187.76% 100.00%
P/EPS 11.31 10.58 9.71 9.72 12.66 8.38 5.16 13.97%
  YoY % 6.90% 8.96% -0.10% -23.22% 51.07% 62.40% -
  Horiz. % 219.19% 205.04% 188.18% 188.37% 245.35% 162.40% 100.00%
EY 8.84 9.45 10.29 10.29 7.90 11.94 19.37 -12.25%
  YoY % -6.46% -8.16% 0.00% 30.25% -33.84% -38.36% -
  Horiz. % 45.64% 48.79% 53.12% 53.12% 40.78% 61.64% 100.00%
DY 2.17 2.61 3.59 4.00 0.04 0.00 0.00 -
  YoY % -16.86% -27.30% -10.25% 9,900.00% 0.00% 0.00% -
  Horiz. % 5,425.00% 6,525.00% 8,975.00% 10,000.00% 100.00% - -
P/NAPS 1.07 0.97 0.76 0.74 0.83 0.76 0.44 15.96%
  YoY % 10.31% 27.63% 2.70% -10.84% 9.21% 72.73% -
  Horiz. % 243.18% 220.45% 172.73% 168.18% 188.64% 172.73% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 23/02/10 25/02/09 -
Price 3.0000 2.3200 1.7100 1.5900 1.6700 1.4700 0.6800 -
P/RPS 1.01 0.81 0.65 0.68 0.92 0.94 0.44 14.85%
  YoY % 24.69% 24.62% -4.41% -26.09% -2.13% 113.64% -
  Horiz. % 229.55% 184.09% 147.73% 154.55% 209.09% 213.64% 100.00%
P/EPS 12.30 10.67 9.95 10.30 13.05 8.61 4.68 17.47%
  YoY % 15.28% 7.24% -3.40% -21.07% 51.57% 83.97% -
  Horiz. % 262.82% 227.99% 212.61% 220.09% 278.85% 183.97% 100.00%
EY 8.13 9.37 10.05 9.71 7.66 11.61 21.37 -14.87%
  YoY % -13.23% -6.77% 3.50% 26.76% -34.02% -45.67% -
  Horiz. % 38.04% 43.85% 47.03% 45.44% 35.84% 54.33% 100.00%
DY 2.00 2.59 3.51 3.77 0.04 0.00 0.00 -
  YoY % -22.78% -26.21% -6.90% 9,325.00% 0.00% 0.00% -
  Horiz. % 5,000.00% 6,475.00% 8,775.00% 9,425.00% 100.00% - -
P/NAPS 1.17 0.98 0.78 0.78 0.86 0.79 0.40 19.58%
  YoY % 19.39% 25.64% 0.00% -9.30% 8.86% 97.50% -
  Horiz. % 292.50% 245.00% 195.00% 195.00% 215.00% 197.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
7. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS