Highlights

[OFI] YoY TTM Result on 2006-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 30-Jun-2006  [#1]
Profit Trend QoQ -     4.57%    YoY -     -7.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 119,653 124,564 123,523 112,999 98,883 85,078 76,877 7.64%
  YoY % -3.94% 0.84% 9.31% 14.28% 16.23% 10.67% -
  Horiz. % 155.64% 162.03% 160.68% 146.99% 128.62% 110.67% 100.00%
PBT 10,897 6,172 9,578 9,541 9,660 6,595 10,342 0.87%
  YoY % 76.56% -35.56% 0.39% -1.23% 46.47% -36.23% -
  Horiz. % 105.37% 59.68% 92.61% 92.25% 93.41% 63.77% 100.00%
Tax -548 -701 -2,297 -2,032 -1,562 -1,665 -1,504 -15.47%
  YoY % 21.83% 69.48% -13.04% -30.09% 6.19% -10.70% -
  Horiz. % 36.44% 46.61% 152.73% 135.11% 103.86% 110.70% 100.00%
NP 10,349 5,471 7,281 7,509 8,098 4,930 8,838 2.66%
  YoY % 89.16% -24.86% -3.04% -7.27% 64.26% -44.22% -
  Horiz. % 117.10% 61.90% 82.38% 84.96% 91.63% 55.78% 100.00%
NP to SH 10,363 5,472 7,283 7,509 8,098 4,930 8,838 2.69%
  YoY % 89.38% -24.87% -3.01% -7.27% 64.26% -44.22% -
  Horiz. % 117.26% 61.91% 82.41% 84.96% 91.63% 55.78% 100.00%
Tax Rate 5.03 % 11.36 % 23.98 % 21.30 % 16.17 % 25.25 % 14.54 % -16.20%
  YoY % -55.72% -52.63% 12.58% 31.73% -35.96% 73.66% -
  Horiz. % 34.59% 78.13% 164.92% 146.49% 111.21% 173.66% 100.00%
Total Cost 109,304 119,093 116,242 105,490 90,785 80,148 68,039 8.21%
  YoY % -8.22% 2.45% 10.19% 16.20% 13.27% 17.80% -
  Horiz. % 160.65% 175.04% 170.85% 155.04% 133.43% 117.80% 100.00%
Net Worth 107,999 95,936 92,030 86,354 82,746 77,999 40,000 17.99%
  YoY % 12.57% 4.24% 6.57% 4.36% 6.09% 95.00% -
  Horiz. % 270.00% 239.84% 230.08% 215.89% 206.87% 195.00% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,094 1,866 41 30 2,998 2,980 1,999 0.78%
  YoY % 12.18% 4,346.03% 39.86% -99.00% 0.60% 49.10% -
  Horiz. % 104.75% 93.37% 2.10% 1.50% 150.00% 149.10% 100.00%
Div Payout % 20.21 % 34.11 % 0.58 % 0.40 % 37.03 % 60.46 % 22.62 % -1.86%
  YoY % -40.75% 5,781.03% 45.00% -98.92% -38.75% 167.29% -
  Horiz. % 89.35% 150.80% 2.56% 1.77% 163.70% 267.29% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 107,999 95,936 92,030 86,354 82,746 77,999 40,000 17.99%
  YoY % 12.57% 4.24% 6.57% 4.36% 6.09% 95.00% -
  Horiz. % 270.00% 239.84% 230.08% 215.89% 206.87% 195.00% 100.00%
NOSH 59,999 59,960 60,150 59,968 59,961 59,999 40,000 6.98%
  YoY % 0.07% -0.32% 0.30% 0.01% -0.06% 50.00% -
  Horiz. % 150.00% 149.90% 150.38% 149.92% 149.90% 150.00% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.65 % 4.39 % 5.89 % 6.65 % 8.19 % 5.79 % 11.50 % -4.63%
  YoY % 97.04% -25.47% -11.43% -18.80% 41.45% -49.65% -
  Horiz. % 75.22% 38.17% 51.22% 57.83% 71.22% 50.35% 100.00%
ROE 9.60 % 5.70 % 7.91 % 8.70 % 9.79 % 6.32 % 22.10 % -12.96%
  YoY % 68.42% -27.94% -9.08% -11.13% 54.91% -71.40% -
  Horiz. % 43.44% 25.79% 35.79% 39.37% 44.30% 28.60% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 199.42 207.74 205.36 188.43 164.91 141.80 192.19 0.62%
  YoY % -4.01% 1.16% 8.98% 14.26% 16.30% -26.22% -
  Horiz. % 103.76% 108.09% 106.85% 98.04% 85.81% 73.78% 100.00%
EPS 17.27 9.13 12.11 12.52 13.51 8.22 22.10 -4.02%
  YoY % 89.16% -24.61% -3.27% -7.33% 64.36% -62.81% -
  Horiz. % 78.14% 41.31% 54.80% 56.65% 61.13% 37.19% 100.00%
DPS 3.50 3.11 0.07 0.05 5.00 5.00 5.00 -5.77%
  YoY % 12.54% 4,342.86% 40.00% -99.00% 0.00% 0.00% -
  Horiz. % 70.00% 62.20% 1.40% 1.00% 100.00% 100.00% 100.00%
NAPS 1.8000 1.6000 1.5300 1.4400 1.3800 1.3000 1.0000 10.28%
  YoY % 12.50% 4.58% 6.25% 4.35% 6.15% 30.00% -
  Horiz. % 180.00% 160.00% 153.00% 144.00% 138.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 49.86 51.90 51.47 47.08 41.20 35.45 32.03 7.65%
  YoY % -3.93% 0.84% 9.32% 14.27% 16.22% 10.68% -
  Horiz. % 155.67% 162.04% 160.69% 146.99% 128.63% 110.68% 100.00%
EPS 4.32 2.28 3.03 3.13 3.37 2.05 3.68 2.71%
  YoY % 89.47% -24.75% -3.19% -7.12% 64.39% -44.29% -
  Horiz. % 117.39% 61.96% 82.34% 85.05% 91.58% 55.71% 100.00%
DPS 0.87 0.78 0.02 0.01 1.25 1.24 0.83 0.79%
  YoY % 11.54% 3,800.00% 100.00% -99.20% 0.81% 49.40% -
  Horiz. % 104.82% 93.98% 2.41% 1.20% 150.60% 149.40% 100.00%
NAPS 0.4500 0.3997 0.3835 0.3598 0.3448 0.3250 0.1667 17.98%
  YoY % 12.58% 4.22% 6.59% 4.35% 6.09% 94.96% -
  Horiz. % 269.95% 239.77% 230.05% 215.84% 206.84% 194.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.9000 0.8000 1.1500 1.2700 1.0100 1.3000 1.5000 -
P/RPS 0.45 0.39 0.56 0.67 0.61 0.92 0.78 -8.75%
  YoY % 15.38% -30.36% -16.42% 9.84% -33.70% 17.95% -
  Horiz. % 57.69% 50.00% 71.79% 85.90% 78.21% 117.95% 100.00%
P/EPS 5.21 8.77 9.50 10.14 7.48 15.82 6.79 -4.31%
  YoY % -40.59% -7.68% -6.31% 35.56% -52.72% 132.99% -
  Horiz. % 76.73% 129.16% 139.91% 149.34% 110.16% 232.99% 100.00%
EY 19.19 11.41 10.53 9.86 13.37 6.32 14.73 4.50%
  YoY % 68.19% 8.36% 6.80% -26.25% 111.55% -57.09% -
  Horiz. % 130.28% 77.46% 71.49% 66.94% 90.77% 42.91% 100.00%
DY 3.89 3.89 0.06 0.04 4.95 3.85 3.33 2.62%
  YoY % 0.00% 6,383.33% 50.00% -99.19% 28.57% 15.62% -
  Horiz. % 116.82% 116.82% 1.80% 1.20% 148.65% 115.62% 100.00%
P/NAPS 0.50 0.50 0.75 0.88 0.73 1.00 1.50 -16.72%
  YoY % 0.00% -33.33% -14.77% 20.55% -27.00% -33.33% -
  Horiz. % 33.33% 33.33% 50.00% 58.67% 48.67% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 28/08/07 23/08/06 24/08/05 25/08/04 26/08/03 -
Price 1.0000 0.8100 1.1200 1.1600 1.0600 1.2500 2.0200 -
P/RPS 0.50 0.39 0.55 0.62 0.64 0.88 1.05 -11.62%
  YoY % 28.21% -29.09% -11.29% -3.12% -27.27% -16.19% -
  Horiz. % 47.62% 37.14% 52.38% 59.05% 60.95% 83.81% 100.00%
P/EPS 5.79 8.88 9.25 9.26 7.85 15.21 9.14 -7.32%
  YoY % -34.80% -4.00% -0.11% 17.96% -48.39% 66.41% -
  Horiz. % 63.35% 97.16% 101.20% 101.31% 85.89% 166.41% 100.00%
EY 17.27 11.27 10.81 10.79 12.74 6.57 10.94 7.90%
  YoY % 53.24% 4.26% 0.19% -15.31% 93.91% -39.95% -
  Horiz. % 157.86% 103.02% 98.81% 98.63% 116.45% 60.05% 100.00%
DY 3.50 3.84 0.06 0.04 4.72 4.00 2.48 5.90%
  YoY % -8.85% 6,300.00% 50.00% -99.15% 18.00% 61.29% -
  Horiz. % 141.13% 154.84% 2.42% 1.61% 190.32% 161.29% 100.00%
P/NAPS 0.56 0.51 0.73 0.81 0.77 0.96 2.02 -19.23%
  YoY % 9.80% -30.14% -9.88% 5.19% -19.79% -52.48% -
  Horiz. % 27.72% 25.25% 36.14% 40.10% 38.12% 47.52% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers