Highlights

[OFI] YoY Quarter Result on 2011-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     243.28%    YoY -     16.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 60,553 53,959 51,785 45,246 35,229 29,236 28,024 13.70%
  YoY % 12.22% 4.20% 14.45% 28.43% 20.50% 4.32% -
  Horiz. % 216.08% 192.55% 184.79% 161.45% 125.71% 104.32% 100.00%
PBT 4,172 5,044 2,457 4,759 3,768 2,724 1,882 14.18%
  YoY % -17.29% 105.29% -48.37% 26.30% 38.33% 44.74% -
  Horiz. % 221.68% 268.01% 130.55% 252.87% 200.21% 144.74% 100.00%
Tax -930 -985 -879 -1,200 -753 -637 -377 16.23%
  YoY % 5.58% -12.06% 26.75% -59.36% -18.21% -68.97% -
  Horiz. % 246.68% 261.27% 233.16% 318.30% 199.73% 168.97% 100.00%
NP 3,242 4,059 1,578 3,559 3,015 2,087 1,505 13.64%
  YoY % -20.13% 157.22% -55.66% 18.04% 44.47% 38.67% -
  Horiz. % 215.42% 269.70% 104.85% 236.48% 200.33% 138.67% 100.00%
NP to SH 3,239 4,060 1,536 3,498 3,015 2,100 1,505 13.62%
  YoY % -20.22% 164.32% -56.09% 16.02% 43.57% 39.53% -
  Horiz. % 215.22% 269.77% 102.06% 232.43% 200.33% 139.53% 100.00%
Tax Rate 22.29 % 19.53 % 35.78 % 25.22 % 19.98 % 23.38 % 20.03 % 1.80%
  YoY % 14.13% -45.42% 41.87% 26.23% -14.54% 16.72% -
  Horiz. % 111.28% 97.50% 178.63% 125.91% 99.75% 116.72% 100.00%
Total Cost 57,311 49,900 50,207 41,687 32,214 27,149 26,519 13.70%
  YoY % 14.85% -0.61% 20.44% 29.41% 18.66% 2.38% -
  Horiz. % 216.11% 188.17% 189.32% 157.20% 121.48% 102.38% 100.00%
Net Worth 147,554 136,732 126,599 120,000 116,284 107,999 95,936 7.44%
  YoY % 7.91% 8.00% 5.50% 3.20% 7.67% 12.57% -
  Horiz. % 153.80% 142.52% 131.96% 125.08% 121.21% 112.57% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,199 1,199 600 1,200 - - - -
  YoY % 0.02% 99.90% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 99.95% 50.00% 100.00% - - -
Div Payout % 37.04 % 29.54 % 39.06 % 34.31 % - % - % - % -
  YoY % 25.39% -24.37% 13.84% 0.00% 0.00% 0.00% -
  Horiz. % 107.96% 86.10% 113.84% 100.00% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 147,554 136,732 126,599 120,000 116,284 107,999 95,936 7.44%
  YoY % 7.91% 8.00% 5.50% 3.20% 7.67% 12.57% -
  Horiz. % 153.80% 142.52% 131.96% 125.08% 121.21% 112.57% 100.00%
NOSH 59,981 59,970 60,000 60,000 59,940 59,999 59,960 0.01%
  YoY % 0.02% -0.05% 0.00% 0.10% -0.10% 0.07% -
  Horiz. % 100.04% 100.02% 100.07% 100.07% 99.97% 100.07% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.35 % 7.52 % 3.05 % 7.87 % 8.56 % 7.14 % 5.37 % -0.06%
  YoY % -28.86% 146.56% -61.25% -8.06% 19.89% 32.96% -
  Horiz. % 99.63% 140.04% 56.80% 146.55% 159.40% 132.96% 100.00%
ROE 2.20 % 2.97 % 1.21 % 2.92 % 2.59 % 1.94 % 1.57 % 5.78%
  YoY % -25.93% 145.45% -58.56% 12.74% 33.51% 23.57% -
  Horiz. % 140.13% 189.17% 77.07% 185.99% 164.97% 123.57% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 100.95 89.98 86.31 75.41 58.77 48.73 46.74 13.69%
  YoY % 12.19% 4.25% 14.45% 28.31% 20.60% 4.26% -
  Horiz. % 215.98% 192.51% 184.66% 161.34% 125.74% 104.26% 100.00%
EPS 5.40 6.77 2.56 5.83 5.03 3.50 2.51 13.61%
  YoY % -20.24% 164.45% -56.09% 15.90% 43.71% 39.44% -
  Horiz. % 215.14% 269.72% 101.99% 232.27% 200.40% 139.44% 100.00%
DPS 2.00 2.00 1.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 100.00% - - -
NAPS 2.4600 2.2800 2.1100 2.0000 1.9400 1.8000 1.6000 7.43%
  YoY % 7.89% 8.06% 5.50% 3.09% 7.78% 12.50% -
  Horiz. % 153.75% 142.50% 131.87% 125.00% 121.25% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 25.23 22.48 21.58 18.85 14.68 12.18 11.68 13.69%
  YoY % 12.23% 4.17% 14.48% 28.41% 20.53% 4.28% -
  Horiz. % 216.01% 192.47% 184.76% 161.39% 125.68% 104.28% 100.00%
EPS 1.35 1.69 0.64 1.46 1.26 0.88 0.63 13.54%
  YoY % -20.12% 164.06% -56.16% 15.87% 43.18% 39.68% -
  Horiz. % 214.29% 268.25% 101.59% 231.75% 200.00% 139.68% 100.00%
DPS 0.50 0.50 0.25 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 100.00% - - -
NAPS 0.6148 0.5697 0.5275 0.5000 0.4845 0.4500 0.3997 7.44%
  YoY % 7.92% 8.00% 5.50% 3.20% 7.67% 12.58% -
  Horiz. % 153.82% 142.53% 131.97% 125.09% 121.22% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.6500 1.8700 1.5400 1.6000 1.5400 0.9000 0.8000 -
P/RPS 2.62 2.08 1.78 2.12 2.62 1.85 1.71 7.37%
  YoY % 25.96% 16.85% -16.04% -19.08% 41.62% 8.19% -
  Horiz. % 153.22% 121.64% 104.09% 123.98% 153.22% 108.19% 100.00%
P/EPS 49.07 27.62 60.16 27.44 30.62 25.71 31.87 7.45%
  YoY % 77.66% -54.09% 119.24% -10.39% 19.10% -19.33% -
  Horiz. % 153.97% 86.66% 188.77% 86.10% 96.08% 80.67% 100.00%
EY 2.04 3.62 1.66 3.64 3.27 3.89 3.14 -6.93%
  YoY % -43.65% 118.07% -54.40% 11.31% -15.94% 23.89% -
  Horiz. % 64.97% 115.29% 52.87% 115.92% 104.14% 123.89% 100.00%
DY 0.75 1.07 0.65 1.25 0.00 0.00 0.00 -
  YoY % -29.91% 64.62% -48.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 85.60% 52.00% 100.00% - - -
P/NAPS 1.08 0.82 0.73 0.80 0.79 0.50 0.50 13.69%
  YoY % 31.71% 12.33% -8.75% 1.27% 58.00% 0.00% -
  Horiz. % 216.00% 164.00% 146.00% 160.00% 158.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 -
Price 3.0000 1.7500 1.8800 1.4400 1.9600 1.0000 0.8100 -
P/RPS 2.97 1.94 2.18 1.91 3.33 2.05 1.73 9.42%
  YoY % 53.09% -11.01% 14.14% -42.64% 62.44% 18.50% -
  Horiz. % 171.68% 112.14% 126.01% 110.40% 192.49% 118.50% 100.00%
P/EPS 55.56 25.85 73.44 24.70 38.97 28.57 32.27 9.47%
  YoY % 114.93% -64.80% 197.33% -36.62% 36.40% -11.47% -
  Horiz. % 172.17% 80.11% 227.58% 76.54% 120.76% 88.53% 100.00%
EY 1.80 3.87 1.36 4.05 2.57 3.50 3.10 -8.66%
  YoY % -53.49% 184.56% -66.42% 57.59% -26.57% 12.90% -
  Horiz. % 58.06% 124.84% 43.87% 130.65% 82.90% 112.90% 100.00%
DY 0.67 1.14 0.53 1.39 0.00 0.00 0.00 -
  YoY % -41.23% 115.09% -61.87% 0.00% 0.00% 0.00% -
  Horiz. % 48.20% 82.01% 38.13% 100.00% - - -
P/NAPS 1.22 0.77 0.89 0.72 1.01 0.56 0.51 15.64%
  YoY % 58.44% -13.48% 23.61% -28.71% 80.36% 9.80% -
  Horiz. % 239.22% 150.98% 174.51% 141.18% 198.04% 109.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS