Highlights

[OFI] YoY Quarter Result on 2013-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     64.97%    YoY -     164.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 63,335 56,652 60,553 53,959 51,785 45,246 35,229 10.26%
  YoY % 11.80% -6.44% 12.22% 4.20% 14.45% 28.43% -
  Horiz. % 179.78% 160.81% 171.88% 153.17% 147.00% 128.43% 100.00%
PBT 4,842 7,830 4,172 5,044 2,457 4,759 3,768 4.26%
  YoY % -38.16% 87.68% -17.29% 105.29% -48.37% 26.30% -
  Horiz. % 128.50% 207.80% 110.72% 133.86% 65.21% 126.30% 100.00%
Tax -734 -1,735 -930 -985 -879 -1,200 -753 -0.42%
  YoY % 57.69% -86.56% 5.58% -12.06% 26.75% -59.36% -
  Horiz. % 97.48% 230.41% 123.51% 130.81% 116.73% 159.36% 100.00%
NP 4,108 6,095 3,242 4,059 1,578 3,559 3,015 5.29%
  YoY % -32.60% 88.00% -20.13% 157.22% -55.66% 18.04% -
  Horiz. % 136.25% 202.16% 107.53% 134.63% 52.34% 118.04% 100.00%
NP to SH 4,110 6,087 3,239 4,060 1,536 3,498 3,015 5.29%
  YoY % -32.48% 87.93% -20.22% 164.32% -56.09% 16.02% -
  Horiz. % 136.32% 201.89% 107.43% 134.66% 50.95% 116.02% 100.00%
Tax Rate 15.16 % 22.16 % 22.29 % 19.53 % 35.78 % 25.22 % 19.98 % -4.49%
  YoY % -31.59% -0.58% 14.13% -45.42% 41.87% 26.23% -
  Horiz. % 75.88% 110.91% 111.56% 97.75% 179.08% 126.23% 100.00%
Total Cost 59,227 50,557 57,311 49,900 50,207 41,687 32,214 10.67%
  YoY % 17.15% -11.78% 14.85% -0.61% 20.44% 29.41% -
  Horiz. % 183.85% 156.94% 177.91% 154.90% 155.85% 129.41% 100.00%
Net Worth 175,200 163,119 147,554 136,732 126,599 120,000 116,284 7.06%
  YoY % 7.41% 10.55% 7.91% 8.00% 5.50% 3.20% -
  Horiz. % 150.67% 140.28% 126.89% 117.58% 108.87% 103.20% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,400 1,799 1,199 1,199 600 1,200 - -
  YoY % 33.40% 49.97% 0.02% 99.90% -50.00% 0.00% -
  Horiz. % 200.00% 149.93% 99.97% 99.95% 50.00% 100.00% -
Div Payout % 58.39 % 29.56 % 37.04 % 29.54 % 39.06 % 34.31 % - % -
  YoY % 97.53% -20.19% 25.39% -24.37% 13.84% 0.00% -
  Horiz. % 170.18% 86.16% 107.96% 86.10% 113.84% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 175,200 163,119 147,554 136,732 126,599 120,000 116,284 7.06%
  YoY % 7.41% 10.55% 7.91% 8.00% 5.50% 3.20% -
  Horiz. % 150.67% 140.28% 126.89% 117.58% 108.87% 103.20% 100.00%
NOSH 240,000 59,970 59,981 59,970 60,000 60,000 59,940 25.99%
  YoY % 300.20% -0.02% 0.02% -0.05% 0.00% 0.10% -
  Horiz. % 400.40% 100.05% 100.07% 100.05% 100.10% 100.10% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.49 % 10.76 % 5.35 % 7.52 % 3.05 % 7.87 % 8.56 % -4.51%
  YoY % -39.68% 101.12% -28.86% 146.56% -61.25% -8.06% -
  Horiz. % 75.82% 125.70% 62.50% 87.85% 35.63% 91.94% 100.00%
ROE 2.35 % 3.73 % 2.20 % 2.97 % 1.21 % 2.92 % 2.59 % -1.61%
  YoY % -37.00% 69.55% -25.93% 145.45% -58.56% 12.74% -
  Horiz. % 90.73% 144.02% 84.94% 114.67% 46.72% 112.74% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.39 94.47 100.95 89.98 86.31 75.41 58.77 -12.48%
  YoY % -72.07% -6.42% 12.19% 4.25% 14.45% 28.31% -
  Horiz. % 44.90% 160.75% 171.77% 153.11% 146.86% 128.31% 100.00%
EPS 1.71 10.15 5.40 6.77 2.56 5.83 5.03 -16.44%
  YoY % -83.15% 87.96% -20.24% 164.45% -56.09% 15.90% -
  Horiz. % 34.00% 201.79% 107.36% 134.59% 50.89% 115.90% 100.00%
DPS 1.00 3.00 2.00 2.00 1.00 2.00 0.00 -
  YoY % -66.67% 50.00% 0.00% 100.00% -50.00% 0.00% -
  Horiz. % 50.00% 150.00% 100.00% 100.00% 50.00% 100.00% -
NAPS 0.7300 2.7200 2.4600 2.2800 2.1100 2.0000 1.9400 -15.02%
  YoY % -73.16% 10.57% 7.89% 8.06% 5.50% 3.09% -
  Horiz. % 37.63% 140.21% 126.80% 117.53% 108.76% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.39 23.61 25.23 22.48 21.58 18.85 14.68 10.26%
  YoY % 11.77% -6.42% 12.23% 4.17% 14.48% 28.41% -
  Horiz. % 179.77% 160.83% 171.87% 153.13% 147.00% 128.41% 100.00%
EPS 1.71 2.54 1.35 1.69 0.64 1.46 1.26 5.22%
  YoY % -32.68% 88.15% -20.12% 164.06% -56.16% 15.87% -
  Horiz. % 135.71% 201.59% 107.14% 134.13% 50.79% 115.87% 100.00%
DPS 1.00 0.75 0.50 0.50 0.25 0.50 0.00 -
  YoY % 33.33% 50.00% 0.00% 100.00% -50.00% 0.00% -
  Horiz. % 200.00% 150.00% 100.00% 100.00% 50.00% 100.00% -
NAPS 0.7300 0.6797 0.6148 0.5697 0.5275 0.5000 0.4845 7.06%
  YoY % 7.40% 10.56% 7.92% 8.00% 5.50% 3.20% -
  Horiz. % 150.67% 140.29% 126.89% 117.59% 108.88% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.5000 5.8600 2.6500 1.8700 1.5400 1.6000 1.5400 -
P/RPS 9.47 6.20 2.62 2.08 1.78 2.12 2.62 23.86%
  YoY % 52.74% 136.64% 25.96% 16.85% -16.04% -19.08% -
  Horiz. % 361.45% 236.64% 100.00% 79.39% 67.94% 80.92% 100.00%
P/EPS 145.99 57.73 49.07 27.62 60.16 27.44 30.62 29.70%
  YoY % 152.88% 17.65% 77.66% -54.09% 119.24% -10.39% -
  Horiz. % 476.78% 188.54% 160.25% 90.20% 196.47% 89.61% 100.00%
EY 0.69 1.73 2.04 3.62 1.66 3.64 3.27 -22.82%
  YoY % -60.12% -15.20% -43.65% 118.07% -54.40% 11.31% -
  Horiz. % 21.10% 52.91% 62.39% 110.70% 50.76% 111.31% 100.00%
DY 0.40 0.51 0.75 1.07 0.65 1.25 0.00 -
  YoY % -21.57% -32.00% -29.91% 64.62% -48.00% 0.00% -
  Horiz. % 32.00% 40.80% 60.00% 85.60% 52.00% 100.00% -
P/NAPS 3.42 2.15 1.08 0.82 0.73 0.80 0.79 27.63%
  YoY % 59.07% 99.07% 31.71% 12.33% -8.75% 1.27% -
  Horiz. % 432.91% 272.15% 136.71% 103.80% 92.41% 101.27% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 25/08/11 18/08/10 -
Price 1.8200 5.7500 3.0000 1.7500 1.8800 1.4400 1.9600 -
P/RPS 6.90 6.09 2.97 1.94 2.18 1.91 3.33 12.90%
  YoY % 13.30% 105.05% 53.09% -11.01% 14.14% -42.64% -
  Horiz. % 207.21% 182.88% 89.19% 58.26% 65.47% 57.36% 100.00%
P/EPS 106.28 56.65 55.56 25.85 73.44 24.70 38.97 18.18%
  YoY % 87.61% 1.96% 114.93% -64.80% 197.33% -36.62% -
  Horiz. % 272.72% 145.37% 142.57% 66.33% 188.45% 63.38% 100.00%
EY 0.94 1.77 1.80 3.87 1.36 4.05 2.57 -15.42%
  YoY % -46.89% -1.67% -53.49% 184.56% -66.42% 57.59% -
  Horiz. % 36.58% 68.87% 70.04% 150.58% 52.92% 157.59% 100.00%
DY 0.55 0.52 0.67 1.14 0.53 1.39 0.00 -
  YoY % 5.77% -22.39% -41.23% 115.09% -61.87% 0.00% -
  Horiz. % 39.57% 37.41% 48.20% 82.01% 38.13% 100.00% -
P/NAPS 2.49 2.11 1.22 0.77 0.89 0.72 1.01 16.21%
  YoY % 18.01% 72.95% 58.44% -13.48% 23.61% -28.71% -
  Horiz. % 246.53% 208.91% 120.79% 76.24% 88.12% 71.29% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers