Highlights

[OFI] YoY Cumulative Quarter Result on 2009-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     12.08%    YoY -     104.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 195,269 149,295 125,710 118,441 124,397 125,509 108,555 10.27%
  YoY % 30.79% 18.76% 6.14% -4.79% -0.89% 15.62% -
  Horiz. % 179.88% 137.53% 115.80% 109.11% 114.59% 115.62% 100.00%
PBT 16,799 11,088 13,826 10,055 5,329 10,968 9,024 10.90%
  YoY % 51.51% -19.80% 37.50% 88.68% -51.41% 21.54% -
  Horiz. % 186.16% 122.87% 153.21% 111.43% 59.05% 121.54% 100.00%
Tax -3,442 -2,348 -1,182 -288 -564 -2,597 -1,841 10.98%
  YoY % -46.59% -98.65% -310.42% 48.94% 78.28% -41.06% -
  Horiz. % 186.96% 127.54% 64.20% 15.64% 30.64% 141.06% 100.00%
NP 13,357 8,740 12,644 9,767 4,765 8,371 7,183 10.88%
  YoY % 52.83% -30.88% 29.46% 104.97% -43.08% 16.54% -
  Horiz. % 185.95% 121.68% 176.03% 135.97% 66.34% 116.54% 100.00%
NP to SH 13,088 8,700 12,401 9,768 4,767 8,373 7,183 10.51%
  YoY % 50.44% -29.84% 26.96% 104.91% -43.07% 16.57% -
  Horiz. % 182.21% 121.12% 172.64% 135.99% 66.37% 116.57% 100.00%
Tax Rate 20.49 % 21.18 % 8.55 % 2.86 % 10.58 % 23.68 % 20.40 % 0.07%
  YoY % -3.26% 147.72% 198.95% -72.97% -55.32% 16.08% -
  Horiz. % 100.44% 103.82% 41.91% 14.02% 51.86% 116.08% 100.00%
Total Cost 181,912 140,555 113,066 108,674 119,632 117,138 101,372 10.23%
  YoY % 29.42% 24.31% 4.04% -9.16% 2.13% 15.55% -
  Horiz. % 179.45% 138.65% 111.54% 107.20% 118.01% 115.55% 100.00%
Net Worth 124,819 116,400 113,390 106,199 94,881 90,567 85,811 6.44%
  YoY % 7.23% 2.65% 6.77% 11.93% 4.76% 5.54% -
  Horiz. % 145.46% 135.65% 132.14% 123.76% 110.57% 105.54% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,800 4,800 - 2,099 2,101 41 30 132.82%
  YoY % 0.02% 0.00% 0.00% -0.09% 4,906.22% 39.93% -
  Horiz. % 16,000.31% 15,997.87% 0.00% 6,999.06% 7,005.10% 139.93% 100.00%
Div Payout % 36.68 % 55.17 % - % 21.50 % 44.09 % 0.50 % 0.42 % 110.49%
  YoY % -33.51% 0.00% 0.00% -51.24% 8,718.00% 19.05% -
  Horiz. % 8,733.33% 13,135.71% 0.00% 5,119.05% 10,497.62% 119.05% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 124,819 116,400 113,390 106,199 94,881 90,567 85,811 6.44%
  YoY % 7.23% 2.65% 6.77% 11.93% 4.76% 5.54% -
  Horiz. % 145.46% 135.65% 132.14% 123.76% 110.57% 105.54% 100.00%
NOSH 60,009 60,000 59,995 59,999 60,051 59,978 60,008 0.00%
  YoY % 0.02% 0.01% -0.01% -0.09% 0.12% -0.05% -
  Horiz. % 100.00% 99.99% 99.98% 99.99% 100.07% 99.95% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.84 % 5.85 % 10.06 % 8.25 % 3.83 % 6.67 % 6.62 % 0.55%
  YoY % 16.92% -41.85% 21.94% 115.40% -42.58% 0.76% -
  Horiz. % 103.32% 88.37% 151.96% 124.62% 57.85% 100.76% 100.00%
ROE 10.49 % 7.47 % 10.94 % 9.20 % 5.02 % 9.25 % 8.37 % 3.83%
  YoY % 40.43% -31.72% 18.91% 83.27% -45.73% 10.51% -
  Horiz. % 125.33% 89.25% 130.70% 109.92% 59.98% 110.51% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 325.40 248.83 209.53 197.40 207.15 209.26 180.90 10.27%
  YoY % 30.77% 18.76% 6.14% -4.71% -1.01% 15.68% -
  Horiz. % 179.88% 137.55% 115.83% 109.12% 114.51% 115.68% 100.00%
EPS 21.81 14.50 20.67 16.28 7.95 13.96 11.97 10.51%
  YoY % 50.41% -29.85% 26.97% 104.78% -43.05% 16.62% -
  Horiz. % 182.21% 121.14% 172.68% 136.01% 66.42% 116.62% 100.00%
DPS 8.00 8.00 0.00 3.50 3.50 0.07 0.05 132.82%
  YoY % 0.00% 0.00% 0.00% 0.00% 4,900.00% 40.00% -
  Horiz. % 16,000.00% 16,000.00% 0.00% 7,000.00% 7,000.00% 140.00% 100.00%
NAPS 2.0800 1.9400 1.8900 1.7700 1.5800 1.5100 1.4300 6.44%
  YoY % 7.22% 2.65% 6.78% 12.03% 4.64% 5.59% -
  Horiz. % 145.45% 135.66% 132.17% 123.78% 110.49% 105.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 81.36 62.21 52.38 49.35 51.83 52.30 45.23 10.27%
  YoY % 30.78% 18.77% 6.14% -4.78% -0.90% 15.63% -
  Horiz. % 179.88% 137.54% 115.81% 109.11% 114.59% 115.63% 100.00%
EPS 5.45 3.63 5.17 4.07 1.99 3.49 2.99 10.51%
  YoY % 50.14% -29.79% 27.03% 104.52% -42.98% 16.72% -
  Horiz. % 182.27% 121.40% 172.91% 136.12% 66.56% 116.72% 100.00%
DPS 2.00 2.00 0.00 0.87 0.88 0.02 0.01 141.63%
  YoY % 0.00% 0.00% 0.00% -1.14% 4,300.00% 100.00% -
  Horiz. % 20,000.00% 20,000.00% 0.00% 8,700.00% 8,800.00% 200.00% 100.00%
NAPS 0.5201 0.4850 0.4725 0.4425 0.3953 0.3774 0.3575 6.44%
  YoY % 7.24% 2.65% 6.78% 11.94% 4.74% 5.57% -
  Horiz. % 145.48% 135.66% 132.17% 123.78% 110.57% 105.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.5200 1.6100 1.5300 0.7300 0.9500 1.1300 1.1500 -
P/RPS 0.47 0.65 0.73 0.37 0.46 0.54 0.64 -5.01%
  YoY % -27.69% -10.96% 97.30% -19.57% -14.81% -15.62% -
  Horiz. % 73.44% 101.56% 114.06% 57.81% 71.88% 84.38% 100.00%
P/EPS 6.97 11.10 7.40 4.48 11.97 8.09 9.61 -5.21%
  YoY % -37.21% 50.00% 65.18% -62.57% 47.96% -15.82% -
  Horiz. % 72.53% 115.50% 77.00% 46.62% 124.56% 84.18% 100.00%
EY 14.35 9.01 13.51 22.30 8.36 12.35 10.41 5.49%
  YoY % 59.27% -33.31% -39.42% 166.75% -32.31% 18.64% -
  Horiz. % 137.85% 86.55% 129.78% 214.22% 80.31% 118.64% 100.00%
DY 5.26 4.97 0.00 4.79 3.68 0.06 0.04 125.34%
  YoY % 5.84% 0.00% 0.00% 30.16% 6,033.33% 50.00% -
  Horiz. % 13,150.00% 12,425.00% 0.00% 11,975.00% 9,200.00% 150.00% 100.00%
P/NAPS 0.73 0.83 0.81 0.41 0.60 0.75 0.80 -1.51%
  YoY % -12.05% 2.47% 97.56% -31.67% -20.00% -6.25% -
  Horiz. % 91.25% 103.75% 101.25% 51.25% 75.00% 93.75% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 27/05/10 27/05/09 27/05/08 30/05/07 30/05/06 -
Price 1.4800 1.6100 1.4400 0.8800 0.9700 1.0900 1.1900 -
P/RPS 0.45 0.65 0.69 0.45 0.47 0.52 0.66 -6.18%
  YoY % -30.77% -5.80% 53.33% -4.26% -9.62% -21.21% -
  Horiz. % 68.18% 98.48% 104.55% 68.18% 71.21% 78.79% 100.00%
P/EPS 6.79 11.10 6.97 5.41 12.22 7.81 9.94 -6.15%
  YoY % -38.83% 59.25% 28.84% -55.73% 56.47% -21.43% -
  Horiz. % 68.31% 111.67% 70.12% 54.43% 122.94% 78.57% 100.00%
EY 14.74 9.01 14.35 18.50 8.18 12.81 10.06 6.57%
  YoY % 63.60% -37.21% -22.43% 126.16% -36.14% 27.34% -
  Horiz. % 146.52% 89.56% 142.64% 183.90% 81.31% 127.34% 100.00%
DY 5.41 4.97 0.00 3.98 3.61 0.06 0.04 126.39%
  YoY % 8.85% 0.00% 0.00% 10.25% 5,916.67% 50.00% -
  Horiz. % 13,525.00% 12,425.00% 0.00% 9,950.00% 9,025.00% 150.00% 100.00%
P/NAPS 0.71 0.83 0.76 0.50 0.61 0.72 0.83 -2.57%
  YoY % -14.46% 9.21% 52.00% -18.03% -15.28% -13.25% -
  Horiz. % 85.54% 100.00% 91.57% 60.24% 73.49% 86.75% 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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB-WB 0.01-0.005 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers