Highlights

[OFI] YoY Quarter Result on 2010-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     39.52%    YoY -     43.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 53,959 51,785 45,246 35,229 29,236 28,024 27,857 11.64%
  YoY % 4.20% 14.45% 28.43% 20.50% 4.32% 0.60% -
  Horiz. % 193.70% 185.90% 162.42% 126.46% 104.95% 100.60% 100.00%
PBT 5,044 2,457 4,759 3,768 2,724 1,882 1,039 30.09%
  YoY % 105.29% -48.37% 26.30% 38.33% 44.74% 81.14% -
  Horiz. % 485.47% 236.48% 458.04% 362.66% 262.18% 181.14% 100.00%
Tax -985 -879 -1,200 -753 -637 -377 -239 26.59%
  YoY % -12.06% 26.75% -59.36% -18.21% -68.97% -57.74% -
  Horiz. % 412.13% 367.78% 502.09% 315.06% 266.53% 157.74% 100.00%
NP 4,059 1,578 3,559 3,015 2,087 1,505 800 31.05%
  YoY % 157.22% -55.66% 18.04% 44.47% 38.67% 88.12% -
  Horiz. % 507.38% 197.25% 444.88% 376.88% 260.88% 188.12% 100.00%
NP to SH 4,060 1,536 3,498 3,015 2,100 1,505 800 31.06%
  YoY % 164.32% -56.09% 16.02% 43.57% 39.53% 88.12% -
  Horiz. % 507.50% 192.00% 437.25% 376.88% 262.50% 188.12% 100.00%
Tax Rate 19.53 % 35.78 % 25.22 % 19.98 % 23.38 % 20.03 % 23.00 % -2.69%
  YoY % -45.42% 41.87% 26.23% -14.54% 16.72% -12.91% -
  Horiz. % 84.91% 155.57% 109.65% 86.87% 101.65% 87.09% 100.00%
Total Cost 49,900 50,207 41,687 32,214 27,149 26,519 27,057 10.73%
  YoY % -0.61% 20.44% 29.41% 18.66% 2.38% -1.99% -
  Horiz. % 184.43% 185.56% 154.07% 119.06% 100.34% 98.01% 100.00%
Net Worth 136,732 126,599 120,000 116,284 107,999 95,936 92,030 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.57% 4.24% -
  Horiz. % 148.57% 137.56% 130.39% 126.35% 117.35% 104.24% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,199 600 1,200 - - - - -
  YoY % 99.90% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.95% 50.00% 100.00% - - - -
Div Payout % 29.54 % 39.06 % 34.31 % - % - % - % - % -
  YoY % -24.37% 13.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.10% 113.84% 100.00% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 136,732 126,599 120,000 116,284 107,999 95,936 92,030 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.57% 4.24% -
  Horiz. % 148.57% 137.56% 130.39% 126.35% 117.35% 104.24% 100.00%
NOSH 59,970 60,000 60,000 59,940 59,999 59,960 60,150 -0.05%
  YoY % -0.05% 0.00% 0.10% -0.10% 0.07% -0.32% -
  Horiz. % 99.70% 99.75% 99.75% 99.65% 99.75% 99.68% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.52 % 3.05 % 7.87 % 8.56 % 7.14 % 5.37 % 2.87 % 17.40%
  YoY % 146.56% -61.25% -8.06% 19.89% 32.96% 87.11% -
  Horiz. % 262.02% 106.27% 274.22% 298.26% 248.78% 187.11% 100.00%
ROE 2.97 % 1.21 % 2.92 % 2.59 % 1.94 % 1.57 % 0.87 % 22.69%
  YoY % 145.45% -58.56% 12.74% 33.51% 23.57% 80.46% -
  Horiz. % 341.38% 139.08% 335.63% 297.70% 222.99% 180.46% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 89.98 86.31 75.41 58.77 48.73 46.74 46.31 11.70%
  YoY % 4.25% 14.45% 28.31% 20.60% 4.26% 0.93% -
  Horiz. % 194.30% 186.37% 162.84% 126.91% 105.23% 100.93% 100.00%
EPS 6.77 2.56 5.83 5.03 3.50 2.51 1.33 31.12%
  YoY % 164.45% -56.09% 15.90% 43.71% 39.44% 88.72% -
  Horiz. % 509.02% 192.48% 438.35% 378.20% 263.16% 188.72% 100.00%
DPS 2.00 1.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% - - - -
NAPS 2.2800 2.1100 2.0000 1.9400 1.8000 1.6000 1.5300 6.87%
  YoY % 8.06% 5.50% 3.09% 7.78% 12.50% 4.58% -
  Horiz. % 149.02% 137.91% 130.72% 126.80% 117.65% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.48 21.58 18.85 14.68 12.18 11.68 11.61 11.63%
  YoY % 4.17% 14.48% 28.41% 20.53% 4.28% 0.60% -
  Horiz. % 193.63% 185.87% 162.36% 126.44% 104.91% 100.60% 100.00%
EPS 1.69 0.64 1.46 1.26 0.88 0.63 0.33 31.26%
  YoY % 164.06% -56.16% 15.87% 43.18% 39.68% 90.91% -
  Horiz. % 512.12% 193.94% 442.42% 381.82% 266.67% 190.91% 100.00%
DPS 0.50 0.25 0.50 0.00 0.00 0.00 0.00 -
  YoY % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% - - - -
NAPS 0.5697 0.5275 0.5000 0.4845 0.4500 0.3997 0.3835 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.58% 4.22% -
  Horiz. % 148.55% 137.55% 130.38% 126.34% 117.34% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.8700 1.5400 1.6000 1.5400 0.9000 0.8000 1.1500 -
P/RPS 2.08 1.78 2.12 2.62 1.85 1.71 2.48 -2.89%
  YoY % 16.85% -16.04% -19.08% 41.62% 8.19% -31.05% -
  Horiz. % 83.87% 71.77% 85.48% 105.65% 74.60% 68.95% 100.00%
P/EPS 27.62 60.16 27.44 30.62 25.71 31.87 86.47 -17.31%
  YoY % -54.09% 119.24% -10.39% 19.10% -19.33% -63.14% -
  Horiz. % 31.94% 69.57% 31.73% 35.41% 29.73% 36.86% 100.00%
EY 3.62 1.66 3.64 3.27 3.89 3.14 1.16 20.86%
  YoY % 118.07% -54.40% 11.31% -15.94% 23.89% 170.69% -
  Horiz. % 312.07% 143.10% 313.79% 281.90% 335.34% 270.69% 100.00%
DY 1.07 0.65 1.25 0.00 0.00 0.00 0.00 -
  YoY % 64.62% -48.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.60% 52.00% 100.00% - - - -
P/NAPS 0.82 0.73 0.80 0.79 0.50 0.50 0.75 1.50%
  YoY % 12.33% -8.75% 1.27% 58.00% 0.00% -33.33% -
  Horiz. % 109.33% 97.33% 106.67% 105.33% 66.67% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 -
Price 1.7500 1.8800 1.4400 1.9600 1.0000 0.8100 1.1200 -
P/RPS 1.94 2.18 1.91 3.33 2.05 1.73 2.42 -3.61%
  YoY % -11.01% 14.14% -42.64% 62.44% 18.50% -28.51% -
  Horiz. % 80.17% 90.08% 78.93% 137.60% 84.71% 71.49% 100.00%
P/EPS 25.85 73.44 24.70 38.97 28.57 32.27 84.21 -17.85%
  YoY % -64.80% 197.33% -36.62% 36.40% -11.47% -61.68% -
  Horiz. % 30.70% 87.21% 29.33% 46.28% 33.93% 38.32% 100.00%
EY 3.87 1.36 4.05 2.57 3.50 3.10 1.19 21.70%
  YoY % 184.56% -66.42% 57.59% -26.57% 12.90% 160.50% -
  Horiz. % 325.21% 114.29% 340.34% 215.97% 294.12% 260.50% 100.00%
DY 1.14 0.53 1.39 0.00 0.00 0.00 0.00 -
  YoY % 115.09% -61.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.01% 38.13% 100.00% - - - -
P/NAPS 0.77 0.89 0.72 1.01 0.56 0.51 0.73 0.89%
  YoY % -13.48% 23.61% -28.71% 80.36% 9.80% -30.14% -
  Horiz. % 105.48% 121.92% 98.63% 138.36% 76.71% 69.86% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers