Highlights

[OFI] YoY Quarter Result on 2010-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -40.29%    YoY -     105.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 54,156 54,461 40,602 32,054 26,634 30,325 32,357 8.95%
  YoY % -0.56% 34.13% 26.67% 20.35% -12.17% -6.28% -
  Horiz. % 167.37% 168.31% 125.48% 99.06% 82.31% 93.72% 100.00%
PBT 3,149 4,743 980 1,978 552 -467 3,976 -3.81%
  YoY % -33.61% 383.98% -50.46% 258.33% 218.20% -111.75% -
  Horiz. % 79.20% 119.29% 24.65% 49.75% 13.88% -11.75% 100.00%
Tax -689 -816 80 184 500 575 -1,075 -7.14%
  YoY % 15.56% -1,120.00% -56.52% -63.20% -13.04% 153.49% -
  Horiz. % 64.09% 75.91% -7.44% -17.12% -46.51% -53.49% 100.00%
NP 2,460 3,927 1,060 2,162 1,052 108 2,901 -2.71%
  YoY % -37.36% 270.47% -50.97% 105.51% 874.07% -96.28% -
  Horiz. % 84.80% 135.37% 36.54% 74.53% 36.26% 3.72% 100.00%
NP to SH 2,461 3,826 1,019 2,161 1,053 109 2,903 -2.71%
  YoY % -35.68% 275.47% -52.85% 105.22% 866.05% -96.25% -
  Horiz. % 84.77% 131.79% 35.10% 74.44% 36.27% 3.75% 100.00%
Tax Rate 21.88 % 17.20 % -8.16 % -9.30 % -90.58 % - % 27.04 % -3.46%
  YoY % 27.21% 310.78% 12.26% 89.73% 0.00% 0.00% -
  Horiz. % 80.92% 63.61% -30.18% -34.39% -334.99% 0.00% 100.00%
Total Cost 51,696 50,534 39,542 29,892 25,582 30,217 29,456 9.82%
  YoY % 2.30% 27.80% 32.28% 16.85% -15.34% 2.58% -
  Horiz. % 175.50% 171.56% 134.24% 101.48% 86.85% 102.58% 100.00%
Net Worth 132,653 124,734 116,285 113,452 105,898 81,066 90,568 6.56%
  YoY % 6.35% 7.27% 2.50% 7.13% 30.63% -10.49% -
  Horiz. % 146.47% 137.72% 128.40% 125.27% 116.93% 89.51% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,200 1,199 1,198 - 2,094 1,866 41 74.78%
  YoY % 0.09% 0.05% 0.00% 0.00% 12.18% 4,346.03% -
  Horiz. % 2,859.32% 2,856.67% 2,855.36% 0.00% 4,987.58% 4,446.03% 100.00%
Div Payout % 48.78 % 31.35 % 117.65 % - % 198.86 % 1,712.54 % 1.45 % 79.58%
  YoY % 55.60% -73.35% 0.00% 0.00% -88.39% 118,006.21% -
  Horiz. % 3,364.14% 2,162.07% 8,113.79% 0.00% 13,714.48% 118,106.20% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 132,653 124,734 116,285 113,452 105,898 81,066 90,568 6.56%
  YoY % 6.35% 7.27% 2.50% 7.13% 30.63% -10.49% -
  Horiz. % 146.47% 137.72% 128.40% 125.27% 116.93% 89.51% 100.00%
NOSH 60,024 59,968 59,941 60,027 59,829 53,333 59,979 0.01%
  YoY % 0.09% 0.05% -0.14% 0.33% 12.18% -11.08% -
  Horiz. % 100.08% 99.98% 99.94% 100.08% 99.75% 88.92% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.54 % 7.21 % 2.61 % 6.74 % 3.95 % 0.36 % 8.97 % -10.72%
  YoY % -37.03% 176.25% -61.28% 70.63% 997.22% -95.99% -
  Horiz. % 50.61% 80.38% 29.10% 75.14% 44.04% 4.01% 100.00%
ROE 1.86 % 3.07 % 0.88 % 1.90 % 0.99 % 0.13 % 3.21 % -8.69%
  YoY % -39.41% 248.86% -53.68% 91.92% 661.54% -95.95% -
  Horiz. % 57.94% 95.64% 27.41% 59.19% 30.84% 4.05% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 90.22 90.82 67.74 53.40 44.52 56.86 53.95 8.94%
  YoY % -0.66% 34.07% 26.85% 19.95% -21.70% 5.39% -
  Horiz. % 167.23% 168.34% 125.56% 98.98% 82.52% 105.39% 100.00%
EPS 4.10 6.38 1.70 3.60 1.76 0.18 4.84 -2.73%
  YoY % -35.74% 275.29% -52.78% 104.55% 877.78% -96.28% -
  Horiz. % 84.71% 131.82% 35.12% 74.38% 36.36% 3.72% 100.00%
DPS 2.00 2.00 2.00 0.00 3.50 3.50 0.07 74.76%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4,900.00% -
  Horiz. % 2,857.14% 2,857.14% 2,857.14% 0.00% 5,000.00% 5,000.00% 100.00%
NAPS 2.2100 2.0800 1.9400 1.8900 1.7700 1.5200 1.5100 6.55%
  YoY % 6.25% 7.22% 2.65% 6.78% 16.45% 0.66% -
  Horiz. % 146.36% 137.75% 128.48% 125.17% 117.22% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.57 22.69 16.92 13.36 11.10 12.64 13.48 8.96%
  YoY % -0.53% 34.10% 26.65% 20.36% -12.18% -6.23% -
  Horiz. % 167.43% 168.32% 125.52% 99.11% 82.34% 93.77% 100.00%
EPS 1.03 1.59 0.42 0.90 0.44 0.05 1.21 -2.65%
  YoY % -35.22% 278.57% -53.33% 104.55% 780.00% -95.87% -
  Horiz. % 85.12% 131.40% 34.71% 74.38% 36.36% 4.13% 100.00%
DPS 0.50 0.50 0.50 0.00 0.87 0.78 0.02 70.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 11.54% 3,800.00% -
  Horiz. % 2,500.00% 2,500.00% 2,500.00% 0.00% 4,350.00% 3,900.00% 100.00%
NAPS 0.5527 0.5197 0.4845 0.4727 0.4412 0.3378 0.3774 6.56%
  YoY % 6.35% 7.27% 2.50% 7.14% 30.61% -10.49% -
  Horiz. % 146.45% 137.71% 128.38% 125.25% 116.91% 89.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.7000 1.5200 1.6100 1.5300 0.7300 0.9500 1.1300 -
P/RPS 1.88 1.67 2.38 2.87 1.64 1.67 2.09 -1.75%
  YoY % 12.57% -29.83% -17.07% 75.00% -1.80% -20.10% -
  Horiz. % 89.95% 79.90% 113.88% 137.32% 78.47% 79.90% 100.00%
P/EPS 41.46 23.82 94.71 42.50 41.48 464.83 23.35 10.03%
  YoY % 74.06% -74.85% 122.85% 2.46% -91.08% 1,890.71% -
  Horiz. % 177.56% 102.01% 405.61% 182.01% 177.64% 1,990.71% 100.00%
EY 2.41 4.20 1.06 2.35 2.41 0.22 4.28 -9.12%
  YoY % -42.62% 296.23% -54.89% -2.49% 995.45% -94.86% -
  Horiz. % 56.31% 98.13% 24.77% 54.91% 56.31% 5.14% 100.00%
DY 1.18 1.32 1.24 0.00 4.79 3.68 0.06 64.22%
  YoY % -10.61% 6.45% 0.00% 0.00% 30.16% 6,033.33% -
  Horiz. % 1,966.67% 2,200.00% 2,066.67% 0.00% 7,983.33% 6,133.33% 100.00%
P/NAPS 0.77 0.73 0.83 0.81 0.41 0.63 0.75 0.44%
  YoY % 5.48% -12.05% 2.47% 97.56% -34.92% -16.00% -
  Horiz. % 102.67% 97.33% 110.67% 108.00% 54.67% 84.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 26/05/11 27/05/10 27/05/09 27/05/08 30/05/07 -
Price 2.0100 1.4800 1.6100 1.4400 0.8800 0.9700 1.0900 -
P/RPS 2.23 1.63 2.38 2.70 1.98 1.71 2.02 1.66%
  YoY % 36.81% -31.51% -11.85% 36.36% 15.79% -15.35% -
  Horiz. % 110.40% 80.69% 117.82% 133.66% 98.02% 84.65% 100.00%
P/EPS 49.02 23.20 94.71 40.00 50.00 474.62 22.52 13.83%
  YoY % 111.29% -75.50% 136.77% -20.00% -89.47% 2,007.55% -
  Horiz. % 217.67% 103.02% 420.56% 177.62% 222.02% 2,107.55% 100.00%
EY 2.04 4.31 1.06 2.50 2.00 0.21 4.44 -12.15%
  YoY % -52.67% 306.60% -57.60% 25.00% 852.38% -95.27% -
  Horiz. % 45.95% 97.07% 23.87% 56.31% 45.05% 4.73% 100.00%
DY 1.00 1.35 1.24 0.00 3.98 3.61 0.06 59.76%
  YoY % -25.93% 8.87% 0.00% 0.00% 10.25% 5,916.67% -
  Horiz. % 1,666.67% 2,250.00% 2,066.67% 0.00% 6,633.33% 6,016.67% 100.00%
P/NAPS 0.91 0.71 0.83 0.76 0.50 0.64 0.72 3.98%
  YoY % 28.17% -14.46% 9.21% 52.00% -21.87% -11.11% -
  Horiz. % 126.39% 98.61% 115.28% 105.56% 69.44% 88.89% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers