Highlights

[OFI] YoY Cumulative Quarter Result on 2007-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Mar-2007  [#4]
Profit Trend QoQ -     53.07%    YoY -     16.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 125,710 118,441 124,397 125,509 108,555 96,632 81,136 7.57%
  YoY % 6.14% -4.79% -0.89% 15.62% 12.34% 19.10% -
  Horiz. % 154.94% 145.98% 153.32% 154.69% 133.79% 119.10% 100.00%
PBT 13,826 10,055 5,329 10,968 9,024 9,607 6,993 12.03%
  YoY % 37.50% 88.68% -51.41% 21.54% -6.07% 37.38% -
  Horiz. % 197.71% 143.79% 76.20% 156.84% 129.04% 137.38% 100.00%
Tax -1,182 -288 -564 -2,597 -1,841 -1,606 -1,734 -6.18%
  YoY % -310.42% 48.94% 78.28% -41.06% -14.63% 7.38% -
  Horiz. % 68.17% 16.61% 32.53% 149.77% 106.17% 92.62% 100.00%
NP 12,644 9,767 4,765 8,371 7,183 8,001 5,259 15.74%
  YoY % 29.46% 104.97% -43.08% 16.54% -10.22% 52.14% -
  Horiz. % 240.43% 185.72% 90.61% 159.17% 136.58% 152.14% 100.00%
NP to SH 12,401 9,768 4,767 8,373 7,183 8,001 5,259 15.36%
  YoY % 26.96% 104.91% -43.07% 16.57% -10.22% 52.14% -
  Horiz. % 235.81% 185.74% 90.64% 159.21% 136.58% 152.14% 100.00%
Tax Rate 8.55 % 2.86 % 10.58 % 23.68 % 20.40 % 16.72 % 24.80 % -16.26%
  YoY % 198.95% -72.97% -55.32% 16.08% 22.01% -32.58% -
  Horiz. % 34.48% 11.53% 42.66% 95.48% 82.26% 67.42% 100.00%
Total Cost 113,066 108,674 119,632 117,138 101,372 88,631 75,877 6.87%
  YoY % 4.04% -9.16% 2.13% 15.55% 14.38% 16.81% -
  Horiz. % 149.01% 143.22% 157.67% 154.38% 133.60% 116.81% 100.00%
Net Worth 113,390 106,199 94,881 90,567 85,811 81,569 76,156 6.86%
  YoY % 6.77% 11.93% 4.76% 5.54% 5.20% 7.11% -
  Horiz. % 148.89% 139.45% 124.59% 118.92% 112.68% 107.11% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 2,099 2,101 41 30 2,998 2,998 -
  YoY % 0.00% -0.09% 4,906.22% 39.93% -99.00% 0.02% -
  Horiz. % 0.00% 70.04% 70.10% 1.40% 1.00% 100.02% 100.00%
Div Payout % - % 21.50 % 44.09 % 0.50 % 0.42 % 37.48 % 57.01 % -
  YoY % 0.00% -51.24% 8,718.00% 19.05% -98.88% -34.26% -
  Horiz. % 0.00% 37.71% 77.34% 0.88% 0.74% 65.74% 100.00%
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 113,390 106,199 94,881 90,567 85,811 81,569 76,156 6.86%
  YoY % 6.77% 11.93% 4.76% 5.54% 5.20% 7.11% -
  Horiz. % 148.89% 139.45% 124.59% 118.92% 112.68% 107.11% 100.00%
NOSH 59,995 59,999 60,051 59,978 60,008 59,977 59,965 0.01%
  YoY % -0.01% -0.09% 0.12% -0.05% 0.05% 0.02% -
  Horiz. % 100.05% 100.06% 100.14% 100.02% 100.07% 100.02% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.06 % 8.25 % 3.83 % 6.67 % 6.62 % 8.28 % 6.48 % 7.60%
  YoY % 21.94% 115.40% -42.58% 0.76% -20.05% 27.78% -
  Horiz. % 155.25% 127.31% 59.10% 102.93% 102.16% 127.78% 100.00%
ROE 10.94 % 9.20 % 5.02 % 9.25 % 8.37 % 9.81 % 6.91 % 7.95%
  YoY % 18.91% 83.27% -45.73% 10.51% -14.68% 41.97% -
  Horiz. % 158.32% 133.14% 72.65% 133.86% 121.13% 141.97% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 209.53 197.40 207.15 209.26 180.90 161.11 135.30 7.56%
  YoY % 6.14% -4.71% -1.01% 15.68% 12.28% 19.08% -
  Horiz. % 154.86% 145.90% 153.10% 154.66% 133.70% 119.08% 100.00%
EPS 20.67 16.28 7.95 13.96 11.97 13.34 8.77 15.35%
  YoY % 26.97% 104.78% -43.05% 16.62% -10.27% 52.11% -
  Horiz. % 235.69% 185.63% 90.65% 159.18% 136.49% 152.11% 100.00%
DPS 0.00 3.50 3.50 0.07 0.05 5.00 5.00 -
  YoY % 0.00% 0.00% 4,900.00% 40.00% -99.00% 0.00% -
  Horiz. % 0.00% 70.00% 70.00% 1.40% 1.00% 100.00% 100.00%
NAPS 1.8900 1.7700 1.5800 1.5100 1.4300 1.3600 1.2700 6.85%
  YoY % 6.78% 12.03% 4.64% 5.59% 5.15% 7.09% -
  Horiz. % 148.82% 139.37% 124.41% 118.90% 112.60% 107.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 52.38 49.35 51.83 52.30 45.23 40.26 33.81 7.57%
  YoY % 6.14% -4.78% -0.90% 15.63% 12.34% 19.08% -
  Horiz. % 154.92% 145.96% 153.30% 154.69% 133.78% 119.08% 100.00%
EPS 5.17 4.07 1.99 3.49 2.99 3.33 2.19 15.38%
  YoY % 27.03% 104.52% -42.98% 16.72% -10.21% 52.05% -
  Horiz. % 236.07% 185.84% 90.87% 159.36% 136.53% 152.05% 100.00%
DPS 0.00 0.87 0.88 0.02 0.01 1.25 1.25 -
  YoY % 0.00% -1.14% 4,300.00% 100.00% -99.20% 0.00% -
  Horiz. % 0.00% 69.60% 70.40% 1.60% 0.80% 100.00% 100.00%
NAPS 0.4725 0.4425 0.3953 0.3774 0.3575 0.3399 0.3173 6.86%
  YoY % 6.78% 11.94% 4.74% 5.57% 5.18% 7.12% -
  Horiz. % 148.91% 139.46% 124.58% 118.94% 112.67% 107.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.5300 0.7300 0.9500 1.1300 1.1500 1.0800 1.4500 -
P/RPS 0.73 0.37 0.46 0.54 0.64 0.67 1.07 -6.17%
  YoY % 97.30% -19.57% -14.81% -15.62% -4.48% -37.38% -
  Horiz. % 68.22% 34.58% 42.99% 50.47% 59.81% 62.62% 100.00%
P/EPS 7.40 4.48 11.97 8.09 9.61 8.10 16.53 -12.53%
  YoY % 65.18% -62.57% 47.96% -15.82% 18.64% -51.00% -
  Horiz. % 44.77% 27.10% 72.41% 48.94% 58.14% 49.00% 100.00%
EY 13.51 22.30 8.36 12.35 10.41 12.35 6.05 14.32%
  YoY % -39.42% 166.75% -32.31% 18.64% -15.71% 104.13% -
  Horiz. % 223.31% 368.60% 138.18% 204.13% 172.07% 204.13% 100.00%
DY 0.00 4.79 3.68 0.06 0.04 4.63 3.45 -
  YoY % 0.00% 30.16% 6,033.33% 50.00% -99.14% 34.20% -
  Horiz. % 0.00% 138.84% 106.67% 1.74% 1.16% 134.20% 100.00%
P/NAPS 0.81 0.41 0.60 0.75 0.80 0.79 1.14 -5.53%
  YoY % 97.56% -31.67% -20.00% -6.25% 1.27% -30.70% -
  Horiz. % 71.05% 35.96% 52.63% 65.79% 70.18% 69.30% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 27/05/08 30/05/07 30/05/06 30/05/05 31/05/04 -
Price 1.4400 0.8800 0.9700 1.0900 1.1900 1.0100 1.3300 -
P/RPS 0.69 0.45 0.47 0.52 0.66 0.63 0.98 -5.68%
  YoY % 53.33% -4.26% -9.62% -21.21% 4.76% -35.71% -
  Horiz. % 70.41% 45.92% 47.96% 53.06% 67.35% 64.29% 100.00%
P/EPS 6.97 5.41 12.22 7.81 9.94 7.57 15.17 -12.15%
  YoY % 28.84% -55.73% 56.47% -21.43% 31.31% -50.10% -
  Horiz. % 45.95% 35.66% 80.55% 51.48% 65.52% 49.90% 100.00%
EY 14.35 18.50 8.18 12.81 10.06 13.21 6.59 13.84%
  YoY % -22.43% 126.16% -36.14% 27.34% -23.85% 100.46% -
  Horiz. % 217.75% 280.73% 124.13% 194.39% 152.66% 200.46% 100.00%
DY 0.00 3.98 3.61 0.06 0.04 4.95 3.76 -
  YoY % 0.00% 10.25% 5,916.67% 50.00% -99.19% 31.65% -
  Horiz. % 0.00% 105.85% 96.01% 1.60% 1.06% 131.65% 100.00%
P/NAPS 0.76 0.50 0.61 0.72 0.83 0.74 1.05 -5.24%
  YoY % 52.00% -18.03% -15.28% -13.25% 12.16% -29.52% -
  Horiz. % 72.38% 47.62% 58.10% 68.57% 79.05% 70.48% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS