Highlights

[OFI] YoY Quarter Result on 2010-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -16.15%    YoY -     -41.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 61,396 56,079 52,321 37,914 35,674 30,439 34,443 10.10%
  YoY % 9.48% 7.18% 38.00% 6.28% 17.20% -11.63% -
  Horiz. % 178.25% 162.82% 151.91% 110.08% 103.57% 88.38% 100.00%
PBT 6,576 5,202 3,601 3,296 4,058 3,922 1,840 23.63%
  YoY % 26.41% 44.46% 9.25% -18.78% 3.47% 113.15% -
  Horiz. % 357.39% 282.72% 195.71% 179.13% 220.54% 213.15% 100.00%
Tax -1,712 -1,182 -897 -1,169 -442 -108 -362 29.53%
  YoY % -44.84% -31.77% 23.27% -164.48% -309.26% 70.17% -
  Horiz. % 472.93% 326.52% 247.79% 322.93% 122.10% 29.83% 100.00%
NP 4,864 4,020 2,704 2,127 3,616 3,814 1,478 21.94%
  YoY % 21.00% 48.67% 27.13% -41.18% -5.19% 158.05% -
  Horiz. % 329.09% 271.99% 182.95% 143.91% 244.65% 258.05% 100.00%
NP to SH 4,863 4,023 2,654 2,128 3,619 3,814 1,478 21.93%
  YoY % 20.88% 51.58% 24.72% -41.20% -5.11% 158.05% -
  Horiz. % 329.03% 272.19% 179.57% 143.98% 244.86% 258.05% 100.00%
Tax Rate 26.03 % 22.72 % 24.91 % 35.47 % 10.89 % 2.75 % 19.67 % 4.78%
  YoY % 14.57% -8.79% -29.77% 225.71% 296.00% -86.02% -
  Horiz. % 132.33% 115.51% 126.64% 180.33% 55.36% 13.98% 100.00%
Total Cost 56,532 52,059 49,617 35,787 32,058 26,625 32,965 9.40%
  YoY % 8.59% 4.92% 38.65% 11.63% 20.41% -19.23% -
  Horiz. % 171.49% 157.92% 150.51% 108.56% 97.25% 80.77% 100.00%
Net Worth 142,112 131,302 122,492 116,890 112,231 101,946 91,261 7.65%
  YoY % 8.23% 7.19% 4.79% 4.15% 10.09% 11.71% -
  Horiz. % 155.72% 143.87% 134.22% 128.08% 122.98% 111.71% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,199 1,199 1,200 11 - - - -
  YoY % 0.01% -0.15% 9,917.55% 0.00% 0.00% 0.00% -
  Horiz. % 10,003.84% 10,002.54% 10,017.55% 100.00% - - -
Div Payout % 24.66 % 29.81 % 45.25 % 0.56 % - % - % - % -
  YoY % -17.28% -34.12% 7,980.36% 0.00% 0.00% 0.00% -
  Horiz. % 4,403.57% 5,323.21% 8,080.36% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 142,112 131,302 122,492 116,890 112,231 101,946 91,261 7.65%
  YoY % 8.23% 7.19% 4.79% 4.15% 10.09% 11.71% -
  Horiz. % 155.72% 143.87% 134.22% 128.08% 122.98% 111.71% 100.00%
NOSH 59,963 59,955 60,045 59,943 60,016 59,968 60,040 -0.02%
  YoY % 0.01% -0.15% 0.17% -0.12% 0.08% -0.12% -
  Horiz. % 99.87% 99.86% 100.01% 99.84% 99.96% 99.88% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.92 % 7.17 % 5.17 % 5.61 % 10.14 % 12.53 % 4.29 % 10.75%
  YoY % 10.46% 38.68% -7.84% -44.67% -19.07% 192.07% -
  Horiz. % 184.62% 167.13% 120.51% 130.77% 236.36% 292.07% 100.00%
ROE 3.42 % 3.06 % 2.17 % 1.82 % 3.22 % 3.74 % 1.62 % 13.25%
  YoY % 11.76% 41.01% 19.23% -43.48% -13.90% 130.86% -
  Horiz. % 211.11% 188.89% 133.95% 112.35% 198.77% 230.86% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 102.39 93.53 87.14 63.25 59.44 50.76 57.37 10.13%
  YoY % 9.47% 7.33% 37.77% 6.41% 17.10% -11.52% -
  Horiz. % 178.47% 163.03% 151.89% 110.25% 103.61% 88.48% 100.00%
EPS 8.11 6.71 4.42 3.55 6.03 6.36 2.46 21.97%
  YoY % 20.86% 51.81% 24.51% -41.13% -5.19% 158.54% -
  Horiz. % 329.67% 272.76% 179.67% 144.31% 245.12% 258.54% 100.00%
DPS 2.00 2.00 2.00 0.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 100.00% - - -
NAPS 2.3700 2.1900 2.0400 1.9500 1.8700 1.7000 1.5200 7.68%
  YoY % 8.22% 7.35% 4.62% 4.28% 10.00% 11.84% -
  Horiz. % 155.92% 144.08% 134.21% 128.29% 123.03% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.58 23.37 21.80 15.80 14.86 12.68 14.35 10.10%
  YoY % 9.46% 7.20% 37.97% 6.33% 17.19% -11.64% -
  Horiz. % 178.26% 162.86% 151.92% 110.10% 103.55% 88.36% 100.00%
EPS 2.03 1.68 1.11 0.89 1.51 1.59 0.62 21.84%
  YoY % 20.83% 51.35% 24.72% -41.06% -5.03% 156.45% -
  Horiz. % 327.42% 270.97% 179.03% 143.55% 243.55% 256.45% 100.00%
DPS 0.50 0.50 0.50 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% 100.00% - - - -
NAPS 0.5921 0.5471 0.5104 0.4870 0.4676 0.4248 0.3803 7.65%
  YoY % 8.23% 7.19% 4.80% 4.15% 10.08% 11.70% -
  Horiz. % 155.69% 143.86% 134.21% 128.06% 122.96% 111.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3000 1.6700 1.5000 1.6200 1.4300 0.7500 1.0200 -
P/RPS 2.25 1.79 1.72 2.56 2.41 1.48 1.78 3.98%
  YoY % 25.70% 4.07% -32.81% 6.22% 62.84% -16.85% -
  Horiz. % 126.40% 100.56% 96.63% 143.82% 135.39% 83.15% 100.00%
P/EPS 28.36 24.89 33.94 45.63 23.71 11.79 41.44 -6.12%
  YoY % 13.94% -26.66% -25.62% 92.45% 101.10% -71.55% -
  Horiz. % 68.44% 60.06% 81.90% 110.11% 57.22% 28.45% 100.00%
EY 3.53 4.02 2.95 2.19 4.22 8.48 2.41 6.56%
  YoY % -12.19% 36.27% 34.70% -48.10% -50.24% 251.87% -
  Horiz. % 146.47% 166.80% 122.41% 90.87% 175.10% 351.87% 100.00%
DY 0.87 1.20 1.33 0.01 0.00 0.00 0.00 -
  YoY % -27.50% -9.77% 13,200.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,700.00% 12,000.00% 13,300.00% 100.00% - - -
P/NAPS 0.97 0.76 0.74 0.83 0.76 0.44 0.67 6.36%
  YoY % 27.63% 2.70% -10.84% 9.21% 72.73% -34.33% -
  Horiz. % 144.78% 113.43% 110.45% 123.88% 113.43% 65.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 23/02/11 23/02/10 25/02/09 27/02/08 -
Price 2.3200 1.7100 1.5900 1.6700 1.4700 0.6800 1.0500 -
P/RPS 2.27 1.83 1.82 2.64 2.47 1.34 1.83 3.65%
  YoY % 24.04% 0.55% -31.06% 6.88% 84.33% -26.78% -
  Horiz. % 124.04% 100.00% 99.45% 144.26% 134.97% 73.22% 100.00%
P/EPS 28.61 25.48 35.97 47.04 24.38 10.69 42.65 -6.43%
  YoY % 12.28% -29.16% -23.53% 92.95% 128.06% -74.94% -
  Horiz. % 67.08% 59.74% 84.34% 110.29% 57.16% 25.06% 100.00%
EY 3.50 3.92 2.78 2.13 4.10 9.35 2.34 6.93%
  YoY % -10.71% 41.01% 30.52% -48.05% -56.15% 299.57% -
  Horiz. % 149.57% 167.52% 118.80% 91.03% 175.21% 399.57% 100.00%
DY 0.86 1.17 1.26 0.01 0.00 0.00 0.00 -
  YoY % -26.50% -7.14% 12,500.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,600.00% 11,700.00% 12,600.00% 100.00% - - -
P/NAPS 0.98 0.78 0.78 0.86 0.79 0.40 0.69 6.02%
  YoY % 25.64% 0.00% -9.30% 8.86% 97.50% -42.03% -
  Horiz. % 142.03% 113.04% 113.04% 124.64% 114.49% 57.97% 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
 
 

463  384  646  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.55+0.29 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS