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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers