Highlights

[OFI] YoY Quarter Result on 2013-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -38.83%    YoY -     -35.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 63,413 58,942 55,398 54,156 54,461 40,602 32,054 12.03%
  YoY % 7.59% 6.40% 2.29% -0.56% 34.13% 26.67% -
  Horiz. % 197.83% 183.88% 172.83% 168.95% 169.90% 126.67% 100.00%
PBT 5,121 7,650 3,713 3,149 4,743 980 1,978 17.16%
  YoY % -33.06% 106.03% 17.91% -33.61% 383.98% -50.46% -
  Horiz. % 258.90% 386.75% 187.71% 159.20% 239.79% 49.54% 100.00%
Tax -1,892 -778 -551 -689 -816 80 184 -
  YoY % -143.19% -41.20% 20.03% 15.56% -1,120.00% -56.52% -
  Horiz. % -1,028.26% -422.83% -299.46% -374.46% -443.48% 43.48% 100.00%
NP 3,229 6,872 3,162 2,460 3,927 1,060 2,162 6.91%
  YoY % -53.01% 117.33% 28.54% -37.36% 270.47% -50.97% -
  Horiz. % 149.35% 317.85% 146.25% 113.78% 181.64% 49.03% 100.00%
NP to SH 3,217 6,871 3,129 2,461 3,826 1,019 2,161 6.85%
  YoY % -53.18% 119.59% 27.14% -35.68% 275.47% -52.85% -
  Horiz. % 148.87% 317.95% 144.79% 113.88% 177.05% 47.15% 100.00%
Tax Rate 36.95 % 10.17 % 14.84 % 21.88 % 17.20 % -8.16 % -9.30 % -
  YoY % 263.32% -31.47% -32.18% 27.21% 310.78% 12.26% -
  Horiz. % -397.31% -109.35% -159.57% -235.27% -184.95% 87.74% 100.00%
Total Cost 60,184 52,070 52,236 51,696 50,534 39,542 29,892 12.36%
  YoY % 15.58% -0.32% 1.04% 2.30% 27.80% 32.28% -
  Horiz. % 201.34% 174.19% 174.75% 172.94% 169.06% 132.28% 100.00%
Net Worth 172,800 160,136 119,958 132,653 124,734 116,285 113,452 7.26%
  YoY % 7.91% 33.49% -9.57% 6.35% 7.27% 2.50% -
  Horiz. % 152.31% 141.15% 105.73% 116.92% 109.94% 102.50% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,400 2,998 2,099 1,200 1,199 1,198 - -
  YoY % -19.97% 42.85% 74.87% 0.09% 0.05% 0.00% -
  Horiz. % 200.20% 250.15% 175.11% 100.14% 100.05% 100.00% -
Div Payout % 74.60 % 43.64 % 67.09 % 48.78 % 31.35 % 117.65 % - % -
  YoY % 70.94% -34.95% 37.54% 55.60% -73.35% 0.00% -
  Horiz. % 63.41% 37.09% 57.03% 41.46% 26.65% 100.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 172,800 160,136 119,958 132,653 124,734 116,285 113,452 7.26%
  YoY % 7.91% 33.49% -9.57% 6.35% 7.27% 2.50% -
  Horiz. % 152.31% 141.15% 105.73% 116.92% 109.94% 102.50% 100.00%
NOSH 240,000 59,976 59,979 60,024 59,968 59,941 60,027 25.96%
  YoY % 300.16% -0.01% -0.08% 0.09% 0.05% -0.14% -
  Horiz. % 399.81% 99.91% 99.92% 99.99% 99.90% 99.86% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.09 % 11.66 % 5.71 % 4.54 % 7.21 % 2.61 % 6.74 % -4.57%
  YoY % -56.35% 104.20% 25.77% -37.03% 176.25% -61.28% -
  Horiz. % 75.52% 173.00% 84.72% 67.36% 106.97% 38.72% 100.00%
ROE 1.86 % 4.29 % 2.61 % 1.86 % 3.07 % 0.88 % 1.90 % -0.35%
  YoY % -56.64% 64.37% 40.32% -39.41% 248.86% -53.68% -
  Horiz. % 97.89% 225.79% 137.37% 97.89% 161.58% 46.32% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.42 98.28 92.36 90.22 90.82 67.74 53.40 -11.06%
  YoY % -73.12% 6.41% 2.37% -0.66% 34.07% 26.85% -
  Horiz. % 49.48% 184.04% 172.96% 168.95% 170.07% 126.85% 100.00%
EPS 1.34 11.45 5.22 4.10 6.38 1.70 3.60 -15.17%
  YoY % -88.30% 119.35% 27.32% -35.74% 275.29% -52.78% -
  Horiz. % 37.22% 318.06% 145.00% 113.89% 177.22% 47.22% 100.00%
DPS 1.00 5.00 3.50 2.00 2.00 2.00 0.00 -
  YoY % -80.00% 42.86% 75.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 250.00% 175.00% 100.00% 100.00% 100.00% -
NAPS 0.7200 2.6700 2.0000 2.2100 2.0800 1.9400 1.8900 -14.85%
  YoY % -73.03% 33.50% -9.50% 6.25% 7.22% 2.65% -
  Horiz. % 38.10% 141.27% 105.82% 116.93% 110.05% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.42 24.56 23.08 22.57 22.69 16.92 13.36 12.02%
  YoY % 7.57% 6.41% 2.26% -0.53% 34.10% 26.65% -
  Horiz. % 197.75% 183.83% 172.75% 168.94% 169.84% 126.65% 100.00%
EPS 1.34 2.86 1.30 1.03 1.59 0.42 0.90 6.85%
  YoY % -53.15% 120.00% 26.21% -35.22% 278.57% -53.33% -
  Horiz. % 148.89% 317.78% 144.44% 114.44% 176.67% 46.67% 100.00%
DPS 1.00 1.25 0.87 0.50 0.50 0.50 0.00 -
  YoY % -20.00% 43.68% 74.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 250.00% 174.00% 100.00% 100.00% 100.00% -
NAPS 0.7200 0.6672 0.4998 0.5527 0.5197 0.4845 0.4727 7.26%
  YoY % 7.91% 33.49% -9.57% 6.35% 7.27% 2.50% -
  Horiz. % 152.32% 141.15% 105.73% 116.92% 109.94% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.2900 4.1900 2.4600 1.7000 1.5200 1.6100 1.5300 -
P/RPS 8.67 4.26 2.66 1.88 1.67 2.38 2.87 20.21%
  YoY % 103.52% 60.15% 41.49% 12.57% -29.83% -17.07% -
  Horiz. % 302.09% 148.43% 92.68% 65.51% 58.19% 82.93% 100.00%
P/EPS 170.84 36.57 47.16 41.46 23.82 94.71 42.50 26.07%
  YoY % 367.16% -22.46% 13.75% 74.06% -74.85% 122.85% -
  Horiz. % 401.98% 86.05% 110.96% 97.55% 56.05% 222.85% 100.00%
EY 0.59 2.73 2.12 2.41 4.20 1.06 2.35 -20.56%
  YoY % -78.39% 28.77% -12.03% -42.62% 296.23% -54.89% -
  Horiz. % 25.11% 116.17% 90.21% 102.55% 178.72% 45.11% 100.00%
DY 0.44 1.19 1.42 1.18 1.32 1.24 0.00 -
  YoY % -63.03% -16.20% 20.34% -10.61% 6.45% 0.00% -
  Horiz. % 35.48% 95.97% 114.52% 95.16% 106.45% 100.00% -
P/NAPS 3.18 1.57 1.23 0.77 0.73 0.83 0.81 25.57%
  YoY % 102.55% 27.64% 59.74% 5.48% -12.05% 2.47% -
  Horiz. % 392.59% 193.83% 151.85% 95.06% 90.12% 102.47% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 29/05/14 28/05/13 29/05/12 26/05/11 27/05/10 -
Price 2.1000 5.9900 2.6700 2.0100 1.4800 1.6100 1.4400 -
P/RPS 7.95 6.10 2.89 2.23 1.63 2.38 2.70 19.70%
  YoY % 30.33% 111.07% 29.60% 36.81% -31.51% -11.85% -
  Horiz. % 294.44% 225.93% 107.04% 82.59% 60.37% 88.15% 100.00%
P/EPS 156.67 52.29 51.18 49.02 23.20 94.71 40.00 25.53%
  YoY % 199.62% 2.17% 4.41% 111.29% -75.50% 136.77% -
  Horiz. % 391.67% 130.73% 127.95% 122.55% 58.00% 236.77% 100.00%
EY 0.64 1.91 1.95 2.04 4.31 1.06 2.50 -20.30%
  YoY % -66.49% -2.05% -4.41% -52.67% 306.60% -57.60% -
  Horiz. % 25.60% 76.40% 78.00% 81.60% 172.40% 42.40% 100.00%
DY 0.48 0.83 1.31 1.00 1.35 1.24 0.00 -
  YoY % -42.17% -36.64% 31.00% -25.93% 8.87% 0.00% -
  Horiz. % 38.71% 66.94% 105.65% 80.65% 108.87% 100.00% -
P/NAPS 2.92 2.24 1.34 0.91 0.71 0.83 0.76 25.12%
  YoY % 30.36% 67.16% 47.25% 28.17% -14.46% 9.21% -
  Horiz. % 384.21% 294.74% 176.32% 119.74% 93.42% 109.21% 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