Highlights

[OFI] YoY Quarter Result on 2011-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -52.11%    YoY -     -52.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 55,398 54,156 54,461 40,602 32,054 26,634 30,325 10.56%
  YoY % 2.29% -0.56% 34.13% 26.67% 20.35% -12.17% -
  Horiz. % 182.68% 178.59% 179.59% 133.89% 105.70% 87.83% 100.00%
PBT 3,713 3,149 4,743 980 1,978 552 -467 -
  YoY % 17.91% -33.61% 383.98% -50.46% 258.33% 218.20% -
  Horiz. % -795.07% -674.30% -1,015.63% -209.85% -423.55% -118.20% 100.00%
Tax -551 -689 -816 80 184 500 575 -
  YoY % 20.03% 15.56% -1,120.00% -56.52% -63.20% -13.04% -
  Horiz. % -95.83% -119.83% -141.91% 13.91% 32.00% 86.96% 100.00%
NP 3,162 2,460 3,927 1,060 2,162 1,052 108 75.51%
  YoY % 28.54% -37.36% 270.47% -50.97% 105.51% 874.07% -
  Horiz. % 2,927.78% 2,277.78% 3,636.11% 981.48% 2,001.85% 974.07% 100.00%
NP to SH 3,129 2,461 3,826 1,019 2,161 1,053 109 74.94%
  YoY % 27.14% -35.68% 275.47% -52.85% 105.22% 866.05% -
  Horiz. % 2,870.64% 2,257.80% 3,510.09% 934.86% 1,982.57% 966.05% 100.00%
Tax Rate 14.84 % 21.88 % 17.20 % -8.16 % -9.30 % -90.58 % - % -
  YoY % -32.18% 27.21% 310.78% 12.26% 89.73% 0.00% -
  Horiz. % -16.38% -24.16% -18.99% 9.01% 10.27% 100.00% -
Total Cost 52,236 51,696 50,534 39,542 29,892 25,582 30,217 9.55%
  YoY % 1.04% 2.30% 27.80% 32.28% 16.85% -15.34% -
  Horiz. % 172.87% 171.08% 167.24% 130.86% 98.92% 84.66% 100.00%
Net Worth 119,958 132,653 124,734 116,285 113,452 105,898 81,066 6.75%
  YoY % -9.57% 6.35% 7.27% 2.50% 7.13% 30.63% -
  Horiz. % 147.98% 163.64% 153.87% 143.44% 139.95% 130.63% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 2,099 1,200 1,199 1,198 - 2,094 1,866 1.98%
  YoY % 74.87% 0.09% 0.05% 0.00% 0.00% 12.18% -
  Horiz. % 112.46% 64.31% 64.25% 64.22% 0.00% 112.18% 100.00%
Div Payout % 67.09 % 48.78 % 31.35 % 117.65 % - % 198.86 % 1,712.54 % -41.71%
  YoY % 37.54% 55.60% -73.35% 0.00% 0.00% -88.39% -
  Horiz. % 3.92% 2.85% 1.83% 6.87% 0.00% 11.61% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 119,958 132,653 124,734 116,285 113,452 105,898 81,066 6.75%
  YoY % -9.57% 6.35% 7.27% 2.50% 7.13% 30.63% -
  Horiz. % 147.98% 163.64% 153.87% 143.44% 139.95% 130.63% 100.00%
NOSH 59,979 60,024 59,968 59,941 60,027 59,829 53,333 1.98%
  YoY % -0.08% 0.09% 0.05% -0.14% 0.33% 12.18% -
  Horiz. % 112.46% 112.55% 112.44% 112.39% 112.55% 112.18% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.71 % 4.54 % 7.21 % 2.61 % 6.74 % 3.95 % 0.36 % 58.48%
  YoY % 25.77% -37.03% 176.25% -61.28% 70.63% 997.22% -
  Horiz. % 1,586.11% 1,261.11% 2,002.78% 725.00% 1,872.22% 1,097.22% 100.00%
ROE 2.61 % 1.86 % 3.07 % 0.88 % 1.90 % 0.99 % 0.13 % 64.82%
  YoY % 40.32% -39.41% 248.86% -53.68% 91.92% 661.54% -
  Horiz. % 2,007.69% 1,430.77% 2,361.54% 676.92% 1,461.54% 761.54% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 92.36 90.22 90.82 67.74 53.40 44.52 56.86 8.42%
  YoY % 2.37% -0.66% 34.07% 26.85% 19.95% -21.70% -
  Horiz. % 162.43% 158.67% 159.73% 119.13% 93.91% 78.30% 100.00%
EPS 5.22 4.10 6.38 1.70 3.60 1.76 0.18 75.24%
  YoY % 27.32% -35.74% 275.29% -52.78% 104.55% 877.78% -
  Horiz. % 2,900.00% 2,277.78% 3,544.44% 944.44% 2,000.00% 977.78% 100.00%
DPS 3.50 2.00 2.00 2.00 0.00 3.50 3.50 -
  YoY % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 57.14% 57.14% 57.14% 0.00% 100.00% 100.00%
NAPS 2.0000 2.2100 2.0800 1.9400 1.8900 1.7700 1.5200 4.68%
  YoY % -9.50% 6.25% 7.22% 2.65% 6.78% 16.45% -
  Horiz. % 131.58% 145.39% 136.84% 127.63% 124.34% 116.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.08 22.57 22.69 16.92 13.36 11.10 12.64 10.55%
  YoY % 2.26% -0.53% 34.10% 26.65% 20.36% -12.18% -
  Horiz. % 182.59% 178.56% 179.51% 133.86% 105.70% 87.82% 100.00%
EPS 1.30 1.03 1.59 0.42 0.90 0.44 0.05 72.08%
  YoY % 26.21% -35.22% 278.57% -53.33% 104.55% 780.00% -
  Horiz. % 2,600.00% 2,060.00% 3,180.00% 840.00% 1,800.00% 880.00% 100.00%
DPS 0.87 0.50 0.50 0.50 0.00 0.87 0.78 1.84%
  YoY % 74.00% 0.00% 0.00% 0.00% 0.00% 11.54% -
  Horiz. % 111.54% 64.10% 64.10% 64.10% 0.00% 111.54% 100.00%
NAPS 0.4998 0.5527 0.5197 0.4845 0.4727 0.4412 0.3378 6.74%
  YoY % -9.57% 6.35% 7.27% 2.50% 7.14% 30.61% -
  Horiz. % 147.96% 163.62% 153.85% 143.43% 139.93% 130.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.4600 1.7000 1.5200 1.6100 1.5300 0.7300 0.9500 -
P/RPS 2.66 1.88 1.67 2.38 2.87 1.64 1.67 8.06%
  YoY % 41.49% 12.57% -29.83% -17.07% 75.00% -1.80% -
  Horiz. % 159.28% 112.57% 100.00% 142.51% 171.86% 98.20% 100.00%
P/EPS 47.16 41.46 23.82 94.71 42.50 41.48 464.83 -31.69%
  YoY % 13.75% 74.06% -74.85% 122.85% 2.46% -91.08% -
  Horiz. % 10.15% 8.92% 5.12% 20.38% 9.14% 8.92% 100.00%
EY 2.12 2.41 4.20 1.06 2.35 2.41 0.22 45.85%
  YoY % -12.03% -42.62% 296.23% -54.89% -2.49% 995.45% -
  Horiz. % 963.64% 1,095.45% 1,909.09% 481.82% 1,068.18% 1,095.45% 100.00%
DY 1.42 1.18 1.32 1.24 0.00 4.79 3.68 -14.67%
  YoY % 20.34% -10.61% 6.45% 0.00% 0.00% 30.16% -
  Horiz. % 38.59% 32.07% 35.87% 33.70% 0.00% 130.16% 100.00%
P/NAPS 1.23 0.77 0.73 0.83 0.81 0.41 0.63 11.79%
  YoY % 59.74% 5.48% -12.05% 2.47% 97.56% -34.92% -
  Horiz. % 195.24% 122.22% 115.87% 131.75% 128.57% 65.08% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 26/05/11 27/05/10 27/05/09 27/05/08 -
Price 2.6700 2.0100 1.4800 1.6100 1.4400 0.8800 0.9700 -
P/RPS 2.89 2.23 1.63 2.38 2.70 1.98 1.71 9.14%
  YoY % 29.60% 36.81% -31.51% -11.85% 36.36% 15.79% -
  Horiz. % 169.01% 130.41% 95.32% 139.18% 157.89% 115.79% 100.00%
P/EPS 51.18 49.02 23.20 94.71 40.00 50.00 474.62 -31.00%
  YoY % 4.41% 111.29% -75.50% 136.77% -20.00% -89.47% -
  Horiz. % 10.78% 10.33% 4.89% 19.95% 8.43% 10.53% 100.00%
EY 1.95 2.04 4.31 1.06 2.50 2.00 0.21 44.95%
  YoY % -4.41% -52.67% 306.60% -57.60% 25.00% 852.38% -
  Horiz. % 928.57% 971.43% 2,052.38% 504.76% 1,190.48% 952.38% 100.00%
DY 1.31 1.00 1.35 1.24 0.00 3.98 3.61 -15.54%
  YoY % 31.00% -25.93% 8.87% 0.00% 0.00% 10.25% -
  Horiz. % 36.29% 27.70% 37.40% 34.35% 0.00% 110.25% 100.00%
P/NAPS 1.34 0.91 0.71 0.83 0.76 0.50 0.64 13.10%
  YoY % 47.25% 28.17% -14.46% 9.21% 52.00% -21.87% -
  Horiz. % 209.38% 142.19% 110.94% 129.69% 118.75% 78.12% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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