Highlights

[OFI] YoY TTM Result on 2010-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     7.38%    YoY -     28.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 214,274 201,808 159,312 131,703 119,653 124,564 123,523 9.61%
  YoY % 6.18% 26.67% 20.96% 10.07% -3.94% 0.84% -
  Horiz. % 173.47% 163.38% 128.97% 106.62% 96.87% 100.84% 100.00%
PBT 18,898 14,497 12,079 14,870 10,897 6,172 9,578 11.98%
  YoY % 30.36% 20.02% -18.77% 36.46% 76.56% -35.56% -
  Horiz. % 197.31% 151.36% 126.11% 155.25% 113.77% 64.44% 100.00%
Tax -3,565 -3,121 -2,795 -1,298 -548 -701 -2,297 7.59%
  YoY % -14.23% -11.66% -115.33% -136.86% 21.83% 69.48% -
  Horiz. % 155.20% 135.87% 121.68% 56.51% 23.86% 30.52% 100.00%
NP 15,333 11,376 9,284 13,572 10,349 5,471 7,281 13.20%
  YoY % 34.78% 22.53% -31.59% 31.14% 89.16% -24.86% -
  Horiz. % 210.59% 156.24% 127.51% 186.40% 142.14% 75.14% 100.00%
NP to SH 15,297 11,065 9,183 13,316 10,363 5,472 7,283 13.15%
  YoY % 38.25% 20.49% -31.04% 28.50% 89.38% -24.87% -
  Horiz. % 210.04% 151.93% 126.09% 182.84% 142.29% 75.13% 100.00%
Tax Rate 18.86 % 21.53 % 23.14 % 8.73 % 5.03 % 11.36 % 23.98 % -3.92%
  YoY % -12.40% -6.96% 165.06% 73.56% -55.72% -52.63% -
  Horiz. % 78.65% 89.78% 96.50% 36.41% 20.98% 47.37% 100.00%
Total Cost 198,941 190,432 150,028 118,131 109,304 119,093 116,242 9.36%
  YoY % 4.47% 26.93% 27.00% 8.08% -8.22% 2.45% -
  Horiz. % 171.14% 163.82% 129.07% 101.63% 94.03% 102.45% 100.00%
Net Worth 136,732 126,599 120,000 116,284 107,999 95,936 92,030 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.57% 4.24% -
  Horiz. % 148.57% 137.56% 130.39% 126.35% 117.35% 104.24% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,399 4,200 2,422 0 2,094 1,866 41 124.50%
  YoY % 28.54% 73.38% 0.00% 0.00% 12.18% 4,346.03% -
  Horiz. % 12,860.26% 10,005.17% 5,770.66% 0.00% 4,987.58% 4,446.03% 100.00%
Div Payout % 35.30 % 37.96 % 26.38 % - % 20.21 % 34.11 % 0.58 % 98.21%
  YoY % -7.01% 43.90% 0.00% 0.00% -40.75% 5,781.03% -
  Horiz. % 6,086.21% 6,544.83% 4,548.28% 0.00% 3,484.48% 5,881.03% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 136,732 126,599 120,000 116,284 107,999 95,936 92,030 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.57% 4.24% -
  Horiz. % 148.57% 137.56% 130.39% 126.35% 117.35% 104.24% 100.00%
NOSH 59,970 60,000 60,000 59,940 59,999 59,960 60,150 -0.05%
  YoY % -0.05% 0.00% 0.10% -0.10% 0.07% -0.32% -
  Horiz. % 99.70% 99.75% 99.75% 99.65% 99.75% 99.68% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.16 % 5.64 % 5.83 % 10.31 % 8.65 % 4.39 % 5.89 % 3.30%
  YoY % 26.95% -3.26% -43.45% 19.19% 97.04% -25.47% -
  Horiz. % 121.56% 95.76% 98.98% 175.04% 146.86% 74.53% 100.00%
ROE 11.19 % 8.74 % 7.65 % 11.45 % 9.60 % 5.70 % 7.91 % 5.95%
  YoY % 28.03% 14.25% -33.19% 19.27% 68.42% -27.94% -
  Horiz. % 141.47% 110.49% 96.71% 144.75% 121.37% 72.06% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 357.30 336.35 265.52 219.72 199.42 207.74 205.36 9.66%
  YoY % 6.23% 26.68% 20.84% 10.18% -4.01% 1.16% -
  Horiz. % 173.99% 163.79% 129.29% 106.99% 97.11% 101.16% 100.00%
EPS 25.51 18.44 15.31 22.22 17.27 9.13 12.11 13.21%
  YoY % 38.34% 20.44% -31.10% 28.66% 89.16% -24.61% -
  Horiz. % 210.65% 152.27% 126.42% 183.48% 142.61% 75.39% 100.00%
DPS 9.00 7.00 4.04 0.00 3.50 3.11 0.07 124.49%
  YoY % 28.57% 73.27% 0.00% 0.00% 12.54% 4,342.86% -
  Horiz. % 12,857.14% 10,000.00% 5,771.43% 0.00% 5,000.00% 4,442.86% 100.00%
NAPS 2.2800 2.1100 2.0000 1.9400 1.8000 1.6000 1.5300 6.87%
  YoY % 8.06% 5.50% 3.09% 7.78% 12.50% 4.58% -
  Horiz. % 149.02% 137.91% 130.72% 126.80% 117.65% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 89.28 84.09 66.38 54.88 49.86 51.90 51.47 9.60%
  YoY % 6.17% 26.68% 20.95% 10.07% -3.93% 0.84% -
  Horiz. % 173.46% 163.38% 128.97% 106.63% 96.87% 100.84% 100.00%
EPS 6.37 4.61 3.83 5.55 4.32 2.28 3.03 13.17%
  YoY % 38.18% 20.37% -30.99% 28.47% 89.47% -24.75% -
  Horiz. % 210.23% 152.15% 126.40% 183.17% 142.57% 75.25% 100.00%
DPS 2.25 1.75 1.01 0.00 0.87 0.78 0.02 119.56%
  YoY % 28.57% 73.27% 0.00% 0.00% 11.54% 3,800.00% -
  Horiz. % 11,250.00% 8,750.00% 5,050.00% 0.00% 4,350.00% 3,900.00% 100.00%
NAPS 0.5697 0.5275 0.5000 0.4845 0.4500 0.3997 0.3835 6.81%
  YoY % 8.00% 5.50% 3.20% 7.67% 12.58% 4.22% -
  Horiz. % 148.55% 137.55% 130.38% 126.34% 117.34% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.8700 1.5400 1.6000 1.5400 0.9000 0.8000 1.1500 -
P/RPS 0.52 0.46 0.60 0.70 0.45 0.39 0.56 -1.23%
  YoY % 13.04% -23.33% -14.29% 55.56% 15.38% -30.36% -
  Horiz. % 92.86% 82.14% 107.14% 125.00% 80.36% 69.64% 100.00%
P/EPS 7.33 8.35 10.45 6.93 5.21 8.77 9.50 -4.23%
  YoY % -12.22% -20.10% 50.79% 33.01% -40.59% -7.68% -
  Horiz. % 77.16% 87.89% 110.00% 72.95% 54.84% 92.32% 100.00%
EY 13.64 11.98 9.57 14.43 19.19 11.41 10.53 4.40%
  YoY % 13.86% 25.18% -33.68% -24.80% 68.19% 8.36% -
  Horiz. % 129.53% 113.77% 90.88% 137.04% 182.24% 108.36% 100.00%
DY 4.81 4.55 2.52 0.00 3.89 3.89 0.06 107.51%
  YoY % 5.71% 80.56% 0.00% 0.00% 0.00% 6,383.33% -
  Horiz. % 8,016.67% 7,583.33% 4,200.00% 0.00% 6,483.33% 6,483.33% 100.00%
P/NAPS 0.82 0.73 0.80 0.79 0.50 0.50 0.75 1.50%
  YoY % 12.33% -8.75% 1.27% 58.00% 0.00% -33.33% -
  Horiz. % 109.33% 97.33% 106.67% 105.33% 66.67% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 25/08/11 18/08/10 26/08/09 26/08/08 28/08/07 -
Price 1.7500 1.8800 1.4400 1.9600 1.0000 0.8100 1.1200 -
P/RPS 0.49 0.56 0.54 0.89 0.50 0.39 0.55 -1.91%
  YoY % -12.50% 3.70% -39.33% 78.00% 28.21% -29.09% -
  Horiz. % 89.09% 101.82% 98.18% 161.82% 90.91% 70.91% 100.00%
P/EPS 6.86 10.19 9.41 8.82 5.79 8.88 9.25 -4.86%
  YoY % -32.68% 8.29% 6.69% 52.33% -34.80% -4.00% -
  Horiz. % 74.16% 110.16% 101.73% 95.35% 62.59% 96.00% 100.00%
EY 14.58 9.81 10.63 11.33 17.27 11.27 10.81 5.11%
  YoY % 48.62% -7.71% -6.18% -34.39% 53.24% 4.26% -
  Horiz. % 134.88% 90.75% 98.33% 104.81% 159.76% 104.26% 100.00%
DY 5.14 3.72 2.81 0.00 3.50 3.84 0.06 109.82%
  YoY % 38.17% 32.38% 0.00% 0.00% -8.85% 6,300.00% -
  Horiz. % 8,566.67% 6,200.00% 4,683.33% 0.00% 5,833.33% 6,400.00% 100.00%
P/NAPS 0.77 0.89 0.72 1.01 0.56 0.51 0.73 0.89%
  YoY % -13.48% 23.61% -28.71% 80.36% 9.80% -30.14% -
  Horiz. % 105.48% 121.92% 98.63% 138.36% 76.71% 69.86% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS