Highlights

[OFI] YoY Quarter Result on 2008-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     12.31%    YoY -     158.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 52,321 37,914 35,674 30,439 34,443 31,052 29,510 10.01%
  YoY % 38.00% 6.28% 17.20% -11.63% 10.92% 5.23% -
  Horiz. % 177.30% 128.48% 120.89% 103.15% 116.72% 105.23% 100.00%
PBT 3,601 3,296 4,058 3,922 1,840 2,299 2,915 3.58%
  YoY % 9.25% -18.78% 3.47% 113.15% -19.97% -21.13% -
  Horiz. % 123.53% 113.07% 139.21% 134.55% 63.12% 78.87% 100.00%
Tax -897 -1,169 -442 -108 -362 -519 -633 5.98%
  YoY % 23.27% -164.48% -309.26% 70.17% 30.25% 18.01% -
  Horiz. % 141.71% 184.68% 69.83% 17.06% 57.19% 81.99% 100.00%
NP 2,704 2,127 3,616 3,814 1,478 1,780 2,282 2.87%
  YoY % 27.13% -41.18% -5.19% 158.05% -16.97% -22.00% -
  Horiz. % 118.49% 93.21% 158.46% 167.13% 64.77% 78.00% 100.00%
NP to SH 2,654 2,128 3,619 3,814 1,478 1,780 2,282 2.55%
  YoY % 24.72% -41.20% -5.11% 158.05% -16.97% -22.00% -
  Horiz. % 116.30% 93.25% 158.59% 167.13% 64.77% 78.00% 100.00%
Tax Rate 24.91 % 35.47 % 10.89 % 2.75 % 19.67 % 22.58 % 21.72 % 2.31%
  YoY % -29.77% 225.71% 296.00% -86.02% -12.89% 3.96% -
  Horiz. % 114.69% 163.31% 50.14% 12.66% 90.56% 103.96% 100.00%
Total Cost 49,617 35,787 32,058 26,625 32,965 29,272 27,228 10.51%
  YoY % 38.65% 11.63% 20.41% -19.23% 12.62% 7.51% -
  Horiz. % 182.23% 131.43% 117.74% 97.79% 121.07% 107.51% 100.00%
Net Worth 122,492 116,890 112,231 101,946 91,261 86,902 83,999 6.49%
  YoY % 4.79% 4.15% 10.09% 11.71% 5.02% 3.46% -
  Horiz. % 145.82% 139.15% 133.61% 121.36% 108.64% 103.46% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,200 11 - - - - - -
  YoY % 9,917.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,017.55% 100.00% - - - - -
Div Payout % 45.25 % 0.56 % - % - % - % - % - % -
  YoY % 7,980.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,080.36% 100.00% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 122,492 116,890 112,231 101,946 91,261 86,902 83,999 6.49%
  YoY % 4.79% 4.15% 10.09% 11.71% 5.02% 3.46% -
  Horiz. % 145.82% 139.15% 133.61% 121.36% 108.64% 103.46% 100.00%
NOSH 60,045 59,943 60,016 59,968 60,040 59,932 60,000 0.01%
  YoY % 0.17% -0.12% 0.08% -0.12% 0.18% -0.11% -
  Horiz. % 100.08% 99.91% 100.03% 99.95% 100.07% 99.89% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.17 % 5.61 % 10.14 % 12.53 % 4.29 % 5.73 % 7.73 % -6.48%
  YoY % -7.84% -44.67% -19.07% 192.07% -25.13% -25.87% -
  Horiz. % 66.88% 72.57% 131.18% 162.10% 55.50% 74.13% 100.00%
ROE 2.17 % 1.82 % 3.22 % 3.74 % 1.62 % 2.05 % 2.72 % -3.69%
  YoY % 19.23% -43.48% -13.90% 130.86% -20.98% -24.63% -
  Horiz. % 79.78% 66.91% 118.38% 137.50% 59.56% 75.37% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.14 63.25 59.44 50.76 57.37 51.81 49.18 10.00%
  YoY % 37.77% 6.41% 17.10% -11.52% 10.73% 5.35% -
  Horiz. % 177.19% 128.61% 120.86% 103.21% 116.65% 105.35% 100.00%
EPS 4.42 3.55 6.03 6.36 2.46 2.97 3.80 2.55%
  YoY % 24.51% -41.13% -5.19% 158.54% -17.17% -21.84% -
  Horiz. % 116.32% 93.42% 158.68% 167.37% 64.74% 78.16% 100.00%
DPS 2.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 9,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 100.00% - - - - -
NAPS 2.0400 1.9500 1.8700 1.7000 1.5200 1.4500 1.4000 6.47%
  YoY % 4.62% 4.28% 10.00% 11.84% 4.83% 3.57% -
  Horiz. % 145.71% 139.29% 133.57% 121.43% 108.57% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.80 15.80 14.86 12.68 14.35 12.94 12.30 10.00%
  YoY % 37.97% 6.33% 17.19% -11.64% 10.90% 5.20% -
  Horiz. % 177.24% 128.46% 120.81% 103.09% 116.67% 105.20% 100.00%
EPS 1.11 0.89 1.51 1.59 0.62 0.74 0.95 2.63%
  YoY % 24.72% -41.06% -5.03% 156.45% -16.22% -22.11% -
  Horiz. % 116.84% 93.68% 158.95% 167.37% 65.26% 77.89% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.5104 0.4870 0.4676 0.4248 0.3803 0.3621 0.3500 6.49%
  YoY % 4.80% 4.15% 10.08% 11.70% 5.03% 3.46% -
  Horiz. % 145.83% 139.14% 133.60% 121.37% 108.66% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.5000 1.6200 1.4300 0.7500 1.0200 1.1700 1.0000 -
P/RPS 1.72 2.56 2.41 1.48 1.78 2.26 2.03 -2.72%
  YoY % -32.81% 6.22% 62.84% -16.85% -21.24% 11.33% -
  Horiz. % 84.73% 126.11% 118.72% 72.91% 87.68% 111.33% 100.00%
P/EPS 33.94 45.63 23.71 11.79 41.44 39.39 26.29 4.35%
  YoY % -25.62% 92.45% 101.10% -71.55% 5.20% 49.83% -
  Horiz. % 129.10% 173.56% 90.19% 44.85% 157.63% 149.83% 100.00%
EY 2.95 2.19 4.22 8.48 2.41 2.54 3.80 -4.13%
  YoY % 34.70% -48.10% -50.24% 251.87% -5.12% -33.16% -
  Horiz. % 77.63% 57.63% 111.05% 223.16% 63.42% 66.84% 100.00%
DY 1.33 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 13,200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13,300.00% 100.00% - - - - -
P/NAPS 0.74 0.83 0.76 0.44 0.67 0.81 0.71 0.69%
  YoY % -10.84% 9.21% 72.73% -34.33% -17.28% 14.08% -
  Horiz. % 104.23% 116.90% 107.04% 61.97% 94.37% 114.08% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 23/02/10 25/02/09 27/02/08 26/02/07 24/02/06 -
Price 1.5900 1.6700 1.4700 0.6800 1.0500 1.2800 0.9600 -
P/RPS 1.82 2.64 2.47 1.34 1.83 2.47 1.95 -1.14%
  YoY % -31.06% 6.88% 84.33% -26.78% -25.91% 26.67% -
  Horiz. % 93.33% 135.38% 126.67% 68.72% 93.85% 126.67% 100.00%
P/EPS 35.97 47.04 24.38 10.69 42.65 43.10 25.24 6.08%
  YoY % -23.53% 92.95% 128.06% -74.94% -1.04% 70.76% -
  Horiz. % 142.51% 186.37% 96.59% 42.35% 168.98% 170.76% 100.00%
EY 2.78 2.13 4.10 9.35 2.34 2.32 3.96 -5.72%
  YoY % 30.52% -48.05% -56.15% 299.57% 0.86% -41.41% -
  Horiz. % 70.20% 53.79% 103.54% 236.11% 59.09% 58.59% 100.00%
DY 1.26 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 12,500.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,600.00% 100.00% - - - - -
P/NAPS 0.78 0.86 0.79 0.40 0.69 0.88 0.69 2.06%
  YoY % -9.30% 8.86% 97.50% -42.03% -21.59% 27.54% -
  Horiz. % 113.04% 124.64% 114.49% 57.97% 100.00% 127.54% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers