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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers