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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers