Highlights

[OFI] YoY Quarter Result on 2009-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -19.95%    YoY -     -5.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 56,079 52,321 37,914 35,674 30,439 34,443 31,052 10.34%
  YoY % 7.18% 38.00% 6.28% 17.20% -11.63% 10.92% -
  Horiz. % 180.60% 168.49% 122.10% 114.88% 98.03% 110.92% 100.00%
PBT 5,202 3,601 3,296 4,058 3,922 1,840 2,299 14.56%
  YoY % 44.46% 9.25% -18.78% 3.47% 113.15% -19.97% -
  Horiz. % 226.27% 156.63% 143.37% 176.51% 170.60% 80.03% 100.00%
Tax -1,182 -897 -1,169 -442 -108 -362 -519 14.69%
  YoY % -31.77% 23.27% -164.48% -309.26% 70.17% 30.25% -
  Horiz. % 227.75% 172.83% 225.24% 85.16% 20.81% 69.75% 100.00%
NP 4,020 2,704 2,127 3,616 3,814 1,478 1,780 14.53%
  YoY % 48.67% 27.13% -41.18% -5.19% 158.05% -16.97% -
  Horiz. % 225.84% 151.91% 119.49% 203.15% 214.27% 83.03% 100.00%
NP to SH 4,023 2,654 2,128 3,619 3,814 1,478 1,780 14.54%
  YoY % 51.58% 24.72% -41.20% -5.11% 158.05% -16.97% -
  Horiz. % 226.01% 149.10% 119.55% 203.31% 214.27% 83.03% 100.00%
Tax Rate 22.72 % 24.91 % 35.47 % 10.89 % 2.75 % 19.67 % 22.58 % 0.10%
  YoY % -8.79% -29.77% 225.71% 296.00% -86.02% -12.89% -
  Horiz. % 100.62% 110.32% 157.09% 48.23% 12.18% 87.11% 100.00%
Total Cost 52,059 49,617 35,787 32,058 26,625 32,965 29,272 10.06%
  YoY % 4.92% 38.65% 11.63% 20.41% -19.23% 12.62% -
  Horiz. % 177.85% 169.50% 122.26% 109.52% 90.96% 112.62% 100.00%
Net Worth 131,302 122,492 116,890 112,231 101,946 91,261 86,902 7.11%
  YoY % 7.19% 4.79% 4.15% 10.09% 11.71% 5.02% -
  Horiz. % 151.09% 140.95% 134.51% 129.15% 117.31% 105.02% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,199 1,200 11 - - - - -
  YoY % -0.15% 9,917.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,002.54% 10,017.55% 100.00% - - - -
Div Payout % 29.81 % 45.25 % 0.56 % - % - % - % - % -
  YoY % -34.12% 7,980.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,323.21% 8,080.36% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 131,302 122,492 116,890 112,231 101,946 91,261 86,902 7.11%
  YoY % 7.19% 4.79% 4.15% 10.09% 11.71% 5.02% -
  Horiz. % 151.09% 140.95% 134.51% 129.15% 117.31% 105.02% 100.00%
NOSH 59,955 60,045 59,943 60,016 59,968 60,040 59,932 0.01%
  YoY % -0.15% 0.17% -0.12% 0.08% -0.12% 0.18% -
  Horiz. % 100.04% 100.19% 100.02% 100.14% 100.06% 100.18% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.17 % 5.17 % 5.61 % 10.14 % 12.53 % 4.29 % 5.73 % 3.80%
  YoY % 38.68% -7.84% -44.67% -19.07% 192.07% -25.13% -
  Horiz. % 125.13% 90.23% 97.91% 176.96% 218.67% 74.87% 100.00%
ROE 3.06 % 2.17 % 1.82 % 3.22 % 3.74 % 1.62 % 2.05 % 6.90%
  YoY % 41.01% 19.23% -43.48% -13.90% 130.86% -20.98% -
  Horiz. % 149.27% 105.85% 88.78% 157.07% 182.44% 79.02% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 93.53 87.14 63.25 59.44 50.76 57.37 51.81 10.34%
  YoY % 7.33% 37.77% 6.41% 17.10% -11.52% 10.73% -
  Horiz. % 180.52% 168.19% 122.08% 114.73% 97.97% 110.73% 100.00%
EPS 6.71 4.42 3.55 6.03 6.36 2.46 2.97 14.54%
  YoY % 51.81% 24.51% -41.13% -5.19% 158.54% -17.17% -
  Horiz. % 225.93% 148.82% 119.53% 203.03% 214.14% 82.83% 100.00%
DPS 2.00 2.00 0.02 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 9,900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 100.00% - - - -
NAPS 2.1900 2.0400 1.9500 1.8700 1.7000 1.5200 1.4500 7.11%
  YoY % 7.35% 4.62% 4.28% 10.00% 11.84% 4.83% -
  Horiz. % 151.03% 140.69% 134.48% 128.97% 117.24% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.37 21.80 15.80 14.86 12.68 14.35 12.94 10.34%
  YoY % 7.20% 37.97% 6.33% 17.19% -11.64% 10.90% -
  Horiz. % 180.60% 168.47% 122.10% 114.84% 97.99% 110.90% 100.00%
EPS 1.68 1.11 0.89 1.51 1.59 0.62 0.74 14.63%
  YoY % 51.35% 24.72% -41.06% -5.03% 156.45% -16.22% -
  Horiz. % 227.03% 150.00% 120.27% 204.05% 214.86% 83.78% 100.00%
DPS 0.50 0.50 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% 100.00% - - - - -
NAPS 0.5471 0.5104 0.4870 0.4676 0.4248 0.3803 0.3621 7.11%
  YoY % 7.19% 4.80% 4.15% 10.08% 11.70% 5.03% -
  Horiz. % 151.09% 140.96% 134.49% 129.14% 117.32% 105.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.6700 1.5000 1.6200 1.4300 0.7500 1.0200 1.1700 -
P/RPS 1.79 1.72 2.56 2.41 1.48 1.78 2.26 -3.81%
  YoY % 4.07% -32.81% 6.22% 62.84% -16.85% -21.24% -
  Horiz. % 79.20% 76.11% 113.27% 106.64% 65.49% 78.76% 100.00%
P/EPS 24.89 33.94 45.63 23.71 11.79 41.44 39.39 -7.36%
  YoY % -26.66% -25.62% 92.45% 101.10% -71.55% 5.20% -
  Horiz. % 63.19% 86.16% 115.84% 60.19% 29.93% 105.20% 100.00%
EY 4.02 2.95 2.19 4.22 8.48 2.41 2.54 7.94%
  YoY % 36.27% 34.70% -48.10% -50.24% 251.87% -5.12% -
  Horiz. % 158.27% 116.14% 86.22% 166.14% 333.86% 94.88% 100.00%
DY 1.20 1.33 0.01 0.00 0.00 0.00 0.00 -
  YoY % -9.77% 13,200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,000.00% 13,300.00% 100.00% - - - -
P/NAPS 0.76 0.74 0.83 0.76 0.44 0.67 0.81 -1.06%
  YoY % 2.70% -10.84% 9.21% 72.73% -34.33% -17.28% -
  Horiz. % 93.83% 91.36% 102.47% 93.83% 54.32% 82.72% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 23/02/11 23/02/10 25/02/09 27/02/08 26/02/07 -
Price 1.7100 1.5900 1.6700 1.4700 0.6800 1.0500 1.2800 -
P/RPS 1.83 1.82 2.64 2.47 1.34 1.83 2.47 -4.87%
  YoY % 0.55% -31.06% 6.88% 84.33% -26.78% -25.91% -
  Horiz. % 74.09% 73.68% 106.88% 100.00% 54.25% 74.09% 100.00%
P/EPS 25.48 35.97 47.04 24.38 10.69 42.65 43.10 -8.38%
  YoY % -29.16% -23.53% 92.95% 128.06% -74.94% -1.04% -
  Horiz. % 59.12% 83.46% 109.14% 56.57% 24.80% 98.96% 100.00%
EY 3.92 2.78 2.13 4.10 9.35 2.34 2.32 9.13%
  YoY % 41.01% 30.52% -48.05% -56.15% 299.57% 0.86% -
  Horiz. % 168.97% 119.83% 91.81% 176.72% 403.02% 100.86% 100.00%
DY 1.17 1.26 0.01 0.00 0.00 0.00 0.00 -
  YoY % -7.14% 12,500.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,700.00% 12,600.00% 100.00% - - - -
P/NAPS 0.78 0.78 0.86 0.79 0.40 0.69 0.88 -1.99%
  YoY % 0.00% -9.30% 8.86% 97.50% -42.03% -21.59% -
  Horiz. % 88.64% 88.64% 97.73% 89.77% 45.45% 78.41% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

400  420  591  960 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.170.00 
 KANGER 0.225-0.01 
 MUIIND 0.120.00 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 HLT 1.670.00 
 CAREPLS 3.18+0.03 
 PASUKGB 0.0750.00 
 LAMBO 0.03-0.005 

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!
PARTNERS & BROKERS