Highlights

[OFI] YoY TTM Result on 2008-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Jun-2008  [#1]
Profit Trend QoQ -     14.79%    YoY -     -24.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 159,312 131,703 119,653 124,564 123,523 112,999 98,883 8.27%
  YoY % 20.96% 10.07% -3.94% 0.84% 9.31% 14.28% -
  Horiz. % 161.11% 133.19% 121.00% 125.97% 124.92% 114.28% 100.00%
PBT 12,079 14,870 10,897 6,172 9,578 9,541 9,660 3.79%
  YoY % -18.77% 36.46% 76.56% -35.56% 0.39% -1.23% -
  Horiz. % 125.04% 153.93% 112.81% 63.89% 99.15% 98.77% 100.00%
Tax -2,795 -1,298 -548 -701 -2,297 -2,032 -1,562 10.18%
  YoY % -115.33% -136.86% 21.83% 69.48% -13.04% -30.09% -
  Horiz. % 178.94% 83.10% 35.08% 44.88% 147.06% 130.09% 100.00%
NP 9,284 13,572 10,349 5,471 7,281 7,509 8,098 2.30%
  YoY % -31.59% 31.14% 89.16% -24.86% -3.04% -7.27% -
  Horiz. % 114.65% 167.60% 127.80% 67.56% 89.91% 92.73% 100.00%
NP to SH 9,183 13,316 10,363 5,472 7,283 7,509 8,098 2.12%
  YoY % -31.04% 28.50% 89.38% -24.87% -3.01% -7.27% -
  Horiz. % 113.40% 164.44% 127.97% 67.57% 89.94% 92.73% 100.00%
Tax Rate 23.14 % 8.73 % 5.03 % 11.36 % 23.98 % 21.30 % 16.17 % 6.15%
  YoY % 165.06% 73.56% -55.72% -52.63% 12.58% 31.73% -
  Horiz. % 143.10% 53.99% 31.11% 70.25% 148.30% 131.73% 100.00%
Total Cost 150,028 118,131 109,304 119,093 116,242 105,490 90,785 8.73%
  YoY % 27.00% 8.08% -8.22% 2.45% 10.19% 16.20% -
  Horiz. % 165.26% 130.12% 120.40% 131.18% 128.04% 116.20% 100.00%
Net Worth 120,000 116,284 107,999 95,936 92,030 86,354 82,746 6.39%
  YoY % 3.20% 7.67% 12.57% 4.24% 6.57% 4.36% -
  Horiz. % 145.02% 140.53% 130.52% 115.94% 111.22% 104.36% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,422 0 2,094 1,866 41 30 2,998 -3.49%
  YoY % 0.00% 0.00% 12.18% 4,346.03% 39.86% -99.00% -
  Horiz. % 80.79% 0.00% 69.83% 62.25% 1.40% 1.00% 100.00%
Div Payout % 26.38 % - % 20.21 % 34.11 % 0.58 % 0.40 % 37.03 % -5.49%
  YoY % 0.00% 0.00% -40.75% 5,781.03% 45.00% -98.92% -
  Horiz. % 71.24% 0.00% 54.58% 92.11% 1.57% 1.08% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 120,000 116,284 107,999 95,936 92,030 86,354 82,746 6.39%
  YoY % 3.20% 7.67% 12.57% 4.24% 6.57% 4.36% -
  Horiz. % 145.02% 140.53% 130.52% 115.94% 111.22% 104.36% 100.00%
NOSH 60,000 59,940 59,999 59,960 60,150 59,968 59,961 0.01%
  YoY % 0.10% -0.10% 0.07% -0.32% 0.30% 0.01% -
  Horiz. % 100.06% 99.96% 100.06% 100.00% 100.32% 100.01% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.83 % 10.31 % 8.65 % 4.39 % 5.89 % 6.65 % 8.19 % -5.51%
  YoY % -43.45% 19.19% 97.04% -25.47% -11.43% -18.80% -
  Horiz. % 71.18% 125.89% 105.62% 53.60% 71.92% 81.20% 100.00%
ROE 7.65 % 11.45 % 9.60 % 5.70 % 7.91 % 8.70 % 9.79 % -4.03%
  YoY % -33.19% 19.27% 68.42% -27.94% -9.08% -11.13% -
  Horiz. % 78.14% 116.96% 98.06% 58.22% 80.80% 88.87% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 265.52 219.72 199.42 207.74 205.36 188.43 164.91 8.26%
  YoY % 20.84% 10.18% -4.01% 1.16% 8.98% 14.26% -
  Horiz. % 161.01% 133.24% 120.93% 125.97% 124.53% 114.26% 100.00%
EPS 15.31 22.22 17.27 9.13 12.11 12.52 13.51 2.11%
  YoY % -31.10% 28.66% 89.16% -24.61% -3.27% -7.33% -
  Horiz. % 113.32% 164.47% 127.83% 67.58% 89.64% 92.67% 100.00%
DPS 4.04 0.00 3.50 3.11 0.07 0.05 5.00 -3.49%
  YoY % 0.00% 0.00% 12.54% 4,342.86% 40.00% -99.00% -
  Horiz. % 80.80% 0.00% 70.00% 62.20% 1.40% 1.00% 100.00%
NAPS 2.0000 1.9400 1.8000 1.6000 1.5300 1.4400 1.3800 6.38%
  YoY % 3.09% 7.78% 12.50% 4.58% 6.25% 4.35% -
  Horiz. % 144.93% 140.58% 130.43% 115.94% 110.87% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 66.38 54.88 49.86 51.90 51.47 47.08 41.20 8.27%
  YoY % 20.95% 10.07% -3.93% 0.84% 9.32% 14.27% -
  Horiz. % 161.12% 133.20% 121.02% 125.97% 124.93% 114.27% 100.00%
EPS 3.83 5.55 4.32 2.28 3.03 3.13 3.37 2.15%
  YoY % -30.99% 28.47% 89.47% -24.75% -3.19% -7.12% -
  Horiz. % 113.65% 164.69% 128.19% 67.66% 89.91% 92.88% 100.00%
DPS 1.01 0.00 0.87 0.78 0.02 0.01 1.25 -3.49%
  YoY % 0.00% 0.00% 11.54% 3,800.00% 100.00% -99.20% -
  Horiz. % 80.80% 0.00% 69.60% 62.40% 1.60% 0.80% 100.00%
NAPS 0.5000 0.4845 0.4500 0.3997 0.3835 0.3598 0.3448 6.39%
  YoY % 3.20% 7.67% 12.58% 4.22% 6.59% 4.35% -
  Horiz. % 145.01% 140.52% 130.51% 115.92% 111.22% 104.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.6000 1.5400 0.9000 0.8000 1.1500 1.2700 1.0100 -
P/RPS 0.60 0.70 0.45 0.39 0.56 0.67 0.61 -0.27%
  YoY % -14.29% 55.56% 15.38% -30.36% -16.42% 9.84% -
  Horiz. % 98.36% 114.75% 73.77% 63.93% 91.80% 109.84% 100.00%
P/EPS 10.45 6.93 5.21 8.77 9.50 10.14 7.48 5.73%
  YoY % 50.79% 33.01% -40.59% -7.68% -6.31% 35.56% -
  Horiz. % 139.71% 92.65% 69.65% 117.25% 127.01% 135.56% 100.00%
EY 9.57 14.43 19.19 11.41 10.53 9.86 13.37 -5.42%
  YoY % -33.68% -24.80% 68.19% 8.36% 6.80% -26.25% -
  Horiz. % 71.58% 107.93% 143.53% 85.34% 78.76% 73.75% 100.00%
DY 2.52 0.00 3.89 3.89 0.06 0.04 4.95 -10.64%
  YoY % 0.00% 0.00% 0.00% 6,383.33% 50.00% -99.19% -
  Horiz. % 50.91% 0.00% 78.59% 78.59% 1.21% 0.81% 100.00%
P/NAPS 0.80 0.79 0.50 0.50 0.75 0.88 0.73 1.54%
  YoY % 1.27% 58.00% 0.00% -33.33% -14.77% 20.55% -
  Horiz. % 109.59% 108.22% 68.49% 68.49% 102.74% 120.55% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 23/08/06 24/08/05 -
Price 1.4400 1.9600 1.0000 0.8100 1.1200 1.1600 1.0600 -
P/RPS 0.54 0.89 0.50 0.39 0.55 0.62 0.64 -2.79%
  YoY % -39.33% 78.00% 28.21% -29.09% -11.29% -3.12% -
  Horiz. % 84.38% 139.06% 78.12% 60.94% 85.94% 96.88% 100.00%
P/EPS 9.41 8.82 5.79 8.88 9.25 9.26 7.85 3.07%
  YoY % 6.69% 52.33% -34.80% -4.00% -0.11% 17.96% -
  Horiz. % 119.87% 112.36% 73.76% 113.12% 117.83% 117.96% 100.00%
EY 10.63 11.33 17.27 11.27 10.81 10.79 12.74 -2.97%
  YoY % -6.18% -34.39% 53.24% 4.26% 0.19% -15.31% -
  Horiz. % 83.44% 88.93% 135.56% 88.46% 84.85% 84.69% 100.00%
DY 2.81 0.00 3.50 3.84 0.06 0.04 4.72 -8.28%
  YoY % 0.00% 0.00% -8.85% 6,300.00% 50.00% -99.15% -
  Horiz. % 59.53% 0.00% 74.15% 81.36% 1.27% 0.85% 100.00%
P/NAPS 0.72 1.01 0.56 0.51 0.73 0.81 0.77 -1.11%
  YoY % -28.71% 80.36% 9.80% -30.14% -9.88% 5.19% -
  Horiz. % 93.51% 131.17% 72.73% 66.23% 94.81% 105.19% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS