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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers