Highlights

[OFI] YoY Quarter Result on 2009-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     99.43%    YoY -     39.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 51,785 45,246 35,229 29,236 28,024 27,857 29,842 9.61%
  YoY % 14.45% 28.43% 20.50% 4.32% 0.60% -6.65% -
  Horiz. % 173.53% 151.62% 118.05% 97.97% 93.91% 93.35% 100.00%
PBT 2,457 4,759 3,768 2,724 1,882 1,039 2,428 0.20%
  YoY % -48.37% 26.30% 38.33% 44.74% 81.14% -57.21% -
  Horiz. % 101.19% 196.00% 155.19% 112.19% 77.51% 42.79% 100.00%
Tax -879 -1,200 -753 -637 -377 -239 -539 8.48%
  YoY % 26.75% -59.36% -18.21% -68.97% -57.74% 55.66% -
  Horiz. % 163.08% 222.63% 139.70% 118.18% 69.94% 44.34% 100.00%
NP 1,578 3,559 3,015 2,087 1,505 800 1,889 -2.95%
  YoY % -55.66% 18.04% 44.47% 38.67% 88.12% -57.65% -
  Horiz. % 83.54% 188.41% 159.61% 110.48% 79.67% 42.35% 100.00%
NP to SH 1,536 3,498 3,015 2,100 1,505 800 1,889 -3.39%
  YoY % -56.09% 16.02% 43.57% 39.53% 88.12% -57.65% -
  Horiz. % 81.31% 185.18% 159.61% 111.17% 79.67% 42.35% 100.00%
Tax Rate 35.78 % 25.22 % 19.98 % 23.38 % 20.03 % 23.00 % 22.20 % 8.27%
  YoY % 41.87% 26.23% -14.54% 16.72% -12.91% 3.60% -
  Horiz. % 161.17% 113.60% 90.00% 105.32% 90.23% 103.60% 100.00%
Total Cost 50,207 41,687 32,214 27,149 26,519 27,057 27,953 10.24%
  YoY % 20.44% 29.41% 18.66% 2.38% -1.99% -3.21% -
  Horiz. % 179.61% 149.13% 115.24% 97.12% 94.87% 96.79% 100.00%
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.58%
  YoY % 5.50% 3.20% 7.67% 12.57% 4.24% 6.57% -
  Horiz. % 146.61% 138.96% 134.66% 125.07% 111.10% 106.57% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 600 1,200 - - - - - -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% - - - - -
Div Payout % 39.06 % 34.31 % - % - % - % - % - % -
  YoY % 13.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.84% 100.00% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.58%
  YoY % 5.50% 3.20% 7.67% 12.57% 4.24% 6.57% -
  Horiz. % 146.61% 138.96% 134.66% 125.07% 111.10% 106.57% 100.00%
NOSH 60,000 60,000 59,940 59,999 59,960 60,150 59,968 0.01%
  YoY % 0.00% 0.10% -0.10% 0.07% -0.32% 0.30% -
  Horiz. % 100.05% 100.05% 99.95% 100.05% 99.99% 100.30% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.05 % 7.87 % 8.56 % 7.14 % 5.37 % 2.87 % 6.33 % -11.45%
  YoY % -61.25% -8.06% 19.89% 32.96% 87.11% -54.66% -
  Horiz. % 48.18% 124.33% 135.23% 112.80% 84.83% 45.34% 100.00%
ROE 1.21 % 2.92 % 2.59 % 1.94 % 1.57 % 0.87 % 2.19 % -9.41%
  YoY % -58.56% 12.74% 33.51% 23.57% 80.46% -60.27% -
  Horiz. % 55.25% 133.33% 118.26% 88.58% 71.69% 39.73% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 86.31 75.41 58.77 48.73 46.74 46.31 49.76 9.60%
  YoY % 14.45% 28.31% 20.60% 4.26% 0.93% -6.93% -
  Horiz. % 173.45% 151.55% 118.11% 97.93% 93.93% 93.07% 100.00%
EPS 2.56 5.83 5.03 3.50 2.51 1.33 3.15 -3.39%
  YoY % -56.09% 15.90% 43.71% 39.44% 88.72% -57.78% -
  Horiz. % 81.27% 185.08% 159.68% 111.11% 79.68% 42.22% 100.00%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% - - - - -
NAPS 2.1100 2.0000 1.9400 1.8000 1.6000 1.5300 1.4400 6.57%
  YoY % 5.50% 3.09% 7.78% 12.50% 4.58% 6.25% -
  Horiz. % 146.53% 138.89% 134.72% 125.00% 111.11% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.58 18.85 14.68 12.18 11.68 11.61 12.43 9.62%
  YoY % 14.48% 28.41% 20.53% 4.28% 0.60% -6.60% -
  Horiz. % 173.61% 151.65% 118.10% 97.99% 93.97% 93.40% 100.00%
EPS 0.64 1.46 1.26 0.88 0.63 0.33 0.79 -3.45%
  YoY % -56.16% 15.87% 43.18% 39.68% 90.91% -58.23% -
  Horiz. % 81.01% 184.81% 159.49% 111.39% 79.75% 41.77% 100.00%
DPS 0.25 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% - - - - -
NAPS 0.5275 0.5000 0.4845 0.4500 0.3997 0.3835 0.3598 6.58%
  YoY % 5.50% 3.20% 7.67% 12.58% 4.22% 6.59% -
  Horiz. % 146.61% 138.97% 134.66% 125.07% 111.09% 106.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.5400 1.6000 1.5400 0.9000 0.8000 1.1500 1.2700 -
P/RPS 1.78 2.12 2.62 1.85 1.71 2.48 2.55 -5.81%
  YoY % -16.04% -19.08% 41.62% 8.19% -31.05% -2.75% -
  Horiz. % 69.80% 83.14% 102.75% 72.55% 67.06% 97.25% 100.00%
P/EPS 60.16 27.44 30.62 25.71 31.87 86.47 40.32 6.89%
  YoY % 119.24% -10.39% 19.10% -19.33% -63.14% 114.46% -
  Horiz. % 149.21% 68.06% 75.94% 63.76% 79.04% 214.46% 100.00%
EY 1.66 3.64 3.27 3.89 3.14 1.16 2.48 -6.47%
  YoY % -54.40% 11.31% -15.94% 23.89% 170.69% -53.23% -
  Horiz. % 66.94% 146.77% 131.85% 156.85% 126.61% 46.77% 100.00%
DY 0.65 1.25 0.00 0.00 0.00 0.00 0.00 -
  YoY % -48.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.00% 100.00% - - - - -
P/NAPS 0.73 0.80 0.79 0.50 0.50 0.75 0.88 -3.06%
  YoY % -8.75% 1.27% 58.00% 0.00% -33.33% -14.77% -
  Horiz. % 82.95% 90.91% 89.77% 56.82% 56.82% 85.23% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 23/08/06 -
Price 1.8800 1.4400 1.9600 1.0000 0.8100 1.1200 1.1600 -
P/RPS 2.18 1.91 3.33 2.05 1.73 2.42 2.33 -1.10%
  YoY % 14.14% -42.64% 62.44% 18.50% -28.51% 3.86% -
  Horiz. % 93.56% 81.97% 142.92% 87.98% 74.25% 103.86% 100.00%
P/EPS 73.44 24.70 38.97 28.57 32.27 84.21 36.83 12.18%
  YoY % 197.33% -36.62% 36.40% -11.47% -61.68% 128.65% -
  Horiz. % 199.40% 67.06% 105.81% 77.57% 87.62% 228.65% 100.00%
EY 1.36 4.05 2.57 3.50 3.10 1.19 2.72 -10.90%
  YoY % -66.42% 57.59% -26.57% 12.90% 160.50% -56.25% -
  Horiz. % 50.00% 148.90% 94.49% 128.68% 113.97% 43.75% 100.00%
DY 0.53 1.39 0.00 0.00 0.00 0.00 0.00 -
  YoY % -61.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.13% 100.00% - - - - -
P/NAPS 0.89 0.72 1.01 0.56 0.51 0.73 0.81 1.58%
  YoY % 23.61% -28.71% 80.36% 9.80% -30.14% -9.88% -
  Horiz. % 109.88% 88.89% 124.69% 69.14% 62.96% 90.12% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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