Highlights

[OFI] YoY TTM Result on 2009-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     6.09%    YoY -     89.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 201,808 159,312 131,703 119,653 124,564 123,523 112,999 10.14%
  YoY % 26.67% 20.96% 10.07% -3.94% 0.84% 9.31% -
  Horiz. % 178.59% 140.99% 116.55% 105.89% 110.23% 109.31% 100.00%
PBT 14,497 12,079 14,870 10,897 6,172 9,578 9,541 7.21%
  YoY % 20.02% -18.77% 36.46% 76.56% -35.56% 0.39% -
  Horiz. % 151.94% 126.60% 155.85% 114.21% 64.69% 100.39% 100.00%
Tax -3,121 -2,795 -1,298 -548 -701 -2,297 -2,032 7.41%
  YoY % -11.66% -115.33% -136.86% 21.83% 69.48% -13.04% -
  Horiz. % 153.59% 137.55% 63.88% 26.97% 34.50% 113.04% 100.00%
NP 11,376 9,284 13,572 10,349 5,471 7,281 7,509 7.16%
  YoY % 22.53% -31.59% 31.14% 89.16% -24.86% -3.04% -
  Horiz. % 151.50% 123.64% 180.74% 137.82% 72.86% 96.96% 100.00%
NP to SH 11,065 9,183 13,316 10,363 5,472 7,283 7,509 6.67%
  YoY % 20.49% -31.04% 28.50% 89.38% -24.87% -3.01% -
  Horiz. % 147.36% 122.29% 177.33% 138.01% 72.87% 96.99% 100.00%
Tax Rate 21.53 % 23.14 % 8.73 % 5.03 % 11.36 % 23.98 % 21.30 % 0.18%
  YoY % -6.96% 165.06% 73.56% -55.72% -52.63% 12.58% -
  Horiz. % 101.08% 108.64% 40.99% 23.62% 53.33% 112.58% 100.00%
Total Cost 190,432 150,028 118,131 109,304 119,093 116,242 105,490 10.34%
  YoY % 26.93% 27.00% 8.08% -8.22% 2.45% 10.19% -
  Horiz. % 180.52% 142.22% 111.98% 103.62% 112.90% 110.19% 100.00%
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.58%
  YoY % 5.50% 3.20% 7.67% 12.57% 4.24% 6.57% -
  Horiz. % 146.61% 138.96% 134.66% 125.07% 111.10% 106.57% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,200 2,422 0 2,094 1,866 41 30 127.68%
  YoY % 73.38% 0.00% 0.00% 12.18% 4,346.03% 39.86% -
  Horiz. % 13,992.90% 8,070.65% 0.00% 6,975.46% 6,218.07% 139.86% 100.00%
Div Payout % 37.96 % 26.38 % - % 20.21 % 34.11 % 0.58 % 0.40 % 113.42%
  YoY % 43.90% 0.00% 0.00% -40.75% 5,781.03% 45.00% -
  Horiz. % 9,490.00% 6,595.00% 0.00% 5,052.50% 8,527.50% 145.00% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 126,599 120,000 116,284 107,999 95,936 92,030 86,354 6.58%
  YoY % 5.50% 3.20% 7.67% 12.57% 4.24% 6.57% -
  Horiz. % 146.61% 138.96% 134.66% 125.07% 111.10% 106.57% 100.00%
NOSH 60,000 60,000 59,940 59,999 59,960 60,150 59,968 0.01%
  YoY % 0.00% 0.10% -0.10% 0.07% -0.32% 0.30% -
  Horiz. % 100.05% 100.05% 99.95% 100.05% 99.99% 100.30% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.64 % 5.83 % 10.31 % 8.65 % 4.39 % 5.89 % 6.65 % -2.71%
  YoY % -3.26% -43.45% 19.19% 97.04% -25.47% -11.43% -
  Horiz. % 84.81% 87.67% 155.04% 130.08% 66.02% 88.57% 100.00%
ROE 8.74 % 7.65 % 11.45 % 9.60 % 5.70 % 7.91 % 8.70 % 0.08%
  YoY % 14.25% -33.19% 19.27% 68.42% -27.94% -9.08% -
  Horiz. % 100.46% 87.93% 131.61% 110.34% 65.52% 90.92% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 336.35 265.52 219.72 199.42 207.74 205.36 188.43 10.13%
  YoY % 26.68% 20.84% 10.18% -4.01% 1.16% 8.98% -
  Horiz. % 178.50% 140.91% 116.61% 105.83% 110.25% 108.98% 100.00%
EPS 18.44 15.31 22.22 17.27 9.13 12.11 12.52 6.66%
  YoY % 20.44% -31.10% 28.66% 89.16% -24.61% -3.27% -
  Horiz. % 147.28% 122.28% 177.48% 137.94% 72.92% 96.73% 100.00%
DPS 7.00 4.04 0.00 3.50 3.11 0.07 0.05 127.70%
  YoY % 73.27% 0.00% 0.00% 12.54% 4,342.86% 40.00% -
  Horiz. % 14,000.00% 8,080.00% 0.00% 7,000.00% 6,220.00% 140.00% 100.00%
NAPS 2.1100 2.0000 1.9400 1.8000 1.6000 1.5300 1.4400 6.57%
  YoY % 5.50% 3.09% 7.78% 12.50% 4.58% 6.25% -
  Horiz. % 146.53% 138.89% 134.72% 125.00% 111.11% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 84.09 66.38 54.88 49.86 51.90 51.47 47.08 10.14%
  YoY % 26.68% 20.95% 10.07% -3.93% 0.84% 9.32% -
  Horiz. % 178.61% 140.99% 116.57% 105.90% 110.24% 109.32% 100.00%
EPS 4.61 3.83 5.55 4.32 2.28 3.03 3.13 6.66%
  YoY % 20.37% -30.99% 28.47% 89.47% -24.75% -3.19% -
  Horiz. % 147.28% 122.36% 177.32% 138.02% 72.84% 96.81% 100.00%
DPS 1.75 1.01 0.00 0.87 0.78 0.02 0.01 136.32%
  YoY % 73.27% 0.00% 0.00% 11.54% 3,800.00% 100.00% -
  Horiz. % 17,500.00% 10,100.00% 0.00% 8,700.00% 7,800.00% 200.00% 100.00%
NAPS 0.5275 0.5000 0.4845 0.4500 0.3997 0.3835 0.3598 6.58%
  YoY % 5.50% 3.20% 7.67% 12.58% 4.22% 6.59% -
  Horiz. % 146.61% 138.97% 134.66% 125.07% 111.09% 106.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.5400 1.6000 1.5400 0.9000 0.8000 1.1500 1.2700 -
P/RPS 0.46 0.60 0.70 0.45 0.39 0.56 0.67 -6.07%
  YoY % -23.33% -14.29% 55.56% 15.38% -30.36% -16.42% -
  Horiz. % 68.66% 89.55% 104.48% 67.16% 58.21% 83.58% 100.00%
P/EPS 8.35 10.45 6.93 5.21 8.77 9.50 10.14 -3.18%
  YoY % -20.10% 50.79% 33.01% -40.59% -7.68% -6.31% -
  Horiz. % 82.35% 103.06% 68.34% 51.38% 86.49% 93.69% 100.00%
EY 11.98 9.57 14.43 19.19 11.41 10.53 9.86 3.30%
  YoY % 25.18% -33.68% -24.80% 68.19% 8.36% 6.80% -
  Horiz. % 121.50% 97.06% 146.35% 194.62% 115.72% 106.80% 100.00%
DY 4.55 2.52 0.00 3.89 3.89 0.06 0.04 119.96%
  YoY % 80.56% 0.00% 0.00% 0.00% 6,383.33% 50.00% -
  Horiz. % 11,375.00% 6,300.00% 0.00% 9,725.00% 9,725.00% 150.00% 100.00%
P/NAPS 0.73 0.80 0.79 0.50 0.50 0.75 0.88 -3.06%
  YoY % -8.75% 1.27% 58.00% 0.00% -33.33% -14.77% -
  Horiz. % 82.95% 90.91% 89.77% 56.82% 56.82% 85.23% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 23/08/06 -
Price 1.8800 1.4400 1.9600 1.0000 0.8100 1.1200 1.1600 -
P/RPS 0.56 0.54 0.89 0.50 0.39 0.55 0.62 -1.68%
  YoY % 3.70% -39.33% 78.00% 28.21% -29.09% -11.29% -
  Horiz. % 90.32% 87.10% 143.55% 80.65% 62.90% 88.71% 100.00%
P/EPS 10.19 9.41 8.82 5.79 8.88 9.25 9.26 1.61%
  YoY % 8.29% 6.69% 52.33% -34.80% -4.00% -0.11% -
  Horiz. % 110.04% 101.62% 95.25% 62.53% 95.90% 99.89% 100.00%
EY 9.81 10.63 11.33 17.27 11.27 10.81 10.79 -1.57%
  YoY % -7.71% -6.18% -34.39% 53.24% 4.26% 0.19% -
  Horiz. % 90.92% 98.52% 105.00% 160.06% 104.45% 100.19% 100.00%
DY 3.72 2.81 0.00 3.50 3.84 0.06 0.04 112.71%
  YoY % 32.38% 0.00% 0.00% -8.85% 6,300.00% 50.00% -
  Horiz. % 9,300.00% 7,025.00% 0.00% 8,750.00% 9,600.00% 150.00% 100.00%
P/NAPS 0.89 0.72 1.01 0.56 0.51 0.73 0.81 1.58%
  YoY % 23.61% -28.71% 80.36% 9.80% -30.14% -9.88% -
  Horiz. % 109.88% 88.89% 124.69% 69.14% 62.96% 90.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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