Highlights

[OFI] YoY TTM Result on 2012-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -15.06%    YoY -     20.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 233,127 233,483 214,274 201,808 159,312 131,703 119,653 11.75%
  YoY % -0.15% 8.96% 6.18% 26.67% 20.96% 10.07% -
  Horiz. % 194.84% 195.13% 179.08% 168.66% 133.15% 110.07% 100.00%
PBT 29,082 19,769 18,898 14,497 12,079 14,870 10,897 17.77%
  YoY % 47.11% 4.61% 30.36% 20.02% -18.77% 36.46% -
  Horiz. % 266.88% 181.42% 173.42% 133.04% 110.85% 136.46% 100.00%
Tax -4,720 -4,379 -3,565 -3,121 -2,795 -1,298 -548 43.15%
  YoY % -7.79% -22.83% -14.23% -11.66% -115.33% -136.86% -
  Horiz. % 861.31% 799.09% 650.55% 569.53% 510.04% 236.86% 100.00%
NP 24,362 15,390 15,333 11,376 9,284 13,572 10,349 15.33%
  YoY % 58.30% 0.37% 34.78% 22.53% -31.59% 31.14% -
  Horiz. % 235.40% 148.71% 148.16% 109.92% 89.71% 131.14% 100.00%
NP to SH 24,357 15,350 15,297 11,065 9,183 13,316 10,363 15.30%
  YoY % 58.68% 0.35% 38.25% 20.49% -31.04% 28.50% -
  Horiz. % 235.04% 148.12% 147.61% 106.77% 88.61% 128.50% 100.00%
Tax Rate 16.23 % 22.15 % 18.86 % 21.53 % 23.14 % 8.73 % 5.03 % 21.55%
  YoY % -26.73% 17.44% -12.40% -6.96% 165.06% 73.56% -
  Horiz. % 322.66% 440.36% 374.95% 428.03% 460.04% 173.56% 100.00%
Total Cost 208,765 218,093 198,941 190,432 150,028 118,131 109,304 11.38%
  YoY % -4.28% 9.63% 4.47% 26.93% 27.00% 8.08% -
  Horiz. % 190.99% 199.53% 182.01% 174.22% 137.26% 108.08% 100.00%
Net Worth 163,119 147,554 136,732 126,599 120,000 116,284 107,999 7.11%
  YoY % 10.55% 7.91% 8.00% 5.50% 3.20% 7.67% -
  Horiz. % 151.04% 136.62% 126.60% 117.22% 111.11% 107.67% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 7,197 5,697 5,399 4,200 2,422 0 2,094 22.84%
  YoY % 26.33% 5.52% 28.54% 73.38% 0.00% 0.00% -
  Horiz. % 343.71% 272.07% 257.85% 200.60% 115.70% 0.00% 100.00%
Div Payout % 29.55 % 37.12 % 35.30 % 37.96 % 26.38 % - % 20.21 % 6.53%
  YoY % -20.39% 5.16% -7.01% 43.90% 0.00% 0.00% -
  Horiz. % 146.21% 183.67% 174.67% 187.83% 130.53% 0.00% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 163,119 147,554 136,732 126,599 120,000 116,284 107,999 7.11%
  YoY % 10.55% 7.91% 8.00% 5.50% 3.20% 7.67% -
  Horiz. % 151.04% 136.62% 126.60% 117.22% 111.11% 107.67% 100.00%
NOSH 59,970 59,981 59,970 60,000 60,000 59,940 59,999 -0.01%
  YoY % -0.02% 0.02% -0.05% 0.00% 0.10% -0.10% -
  Horiz. % 99.95% 99.97% 99.95% 100.00% 100.00% 99.90% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.45 % 6.59 % 7.16 % 5.64 % 5.83 % 10.31 % 8.65 % 3.20%
  YoY % 58.57% -7.96% 26.95% -3.26% -43.45% 19.19% -
  Horiz. % 120.81% 76.18% 82.77% 65.20% 67.40% 119.19% 100.00%
ROE 14.93 % 10.40 % 11.19 % 8.74 % 7.65 % 11.45 % 9.60 % 7.63%
  YoY % 43.56% -7.06% 28.03% 14.25% -33.19% 19.27% -
  Horiz. % 155.52% 108.33% 116.56% 91.04% 79.69% 119.27% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 388.74 389.26 357.30 336.35 265.52 219.72 199.42 11.76%
  YoY % -0.13% 8.94% 6.23% 26.68% 20.84% 10.18% -
  Horiz. % 194.94% 195.20% 179.17% 168.66% 133.15% 110.18% 100.00%
EPS 40.62 25.59 25.51 18.44 15.31 22.22 17.27 15.31%
  YoY % 58.73% 0.31% 38.34% 20.44% -31.10% 28.66% -
  Horiz. % 235.21% 148.18% 147.71% 106.77% 88.65% 128.66% 100.00%
DPS 12.00 9.50 9.00 7.00 4.04 0.00 3.50 22.78%
  YoY % 26.32% 5.56% 28.57% 73.27% 0.00% 0.00% -
  Horiz. % 342.86% 271.43% 257.14% 200.00% 115.43% 0.00% 100.00%
NAPS 2.7200 2.4600 2.2800 2.1100 2.0000 1.9400 1.8000 7.12%
  YoY % 10.57% 7.89% 8.06% 5.50% 3.09% 7.78% -
  Horiz. % 151.11% 136.67% 126.67% 117.22% 111.11% 107.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 97.14 97.28 89.28 84.09 66.38 54.88 49.86 11.75%
  YoY % -0.14% 8.96% 6.17% 26.68% 20.95% 10.07% -
  Horiz. % 194.83% 195.11% 179.06% 168.65% 133.13% 110.07% 100.00%
EPS 10.15 6.40 6.37 4.61 3.83 5.55 4.32 15.29%
  YoY % 58.59% 0.47% 38.18% 20.37% -30.99% 28.47% -
  Horiz. % 234.95% 148.15% 147.45% 106.71% 88.66% 128.47% 100.00%
DPS 3.00 2.37 2.25 1.75 1.01 0.00 0.87 22.90%
  YoY % 26.58% 5.33% 28.57% 73.27% 0.00% 0.00% -
  Horiz. % 344.83% 272.41% 258.62% 201.15% 116.09% 0.00% 100.00%
NAPS 0.6797 0.6148 0.5697 0.5275 0.5000 0.4845 0.4500 7.11%
  YoY % 10.56% 7.92% 8.00% 5.50% 3.20% 7.67% -
  Horiz. % 151.04% 136.62% 126.60% 117.22% 111.11% 107.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.8600 2.6500 1.8700 1.5400 1.6000 1.5400 0.9000 -
P/RPS 1.51 0.68 0.52 0.46 0.60 0.70 0.45 22.35%
  YoY % 122.06% 30.77% 13.04% -23.33% -14.29% 55.56% -
  Horiz. % 335.56% 151.11% 115.56% 102.22% 133.33% 155.56% 100.00%
P/EPS 14.43 10.36 7.33 8.35 10.45 6.93 5.21 18.50%
  YoY % 39.29% 41.34% -12.22% -20.10% 50.79% 33.01% -
  Horiz. % 276.97% 198.85% 140.69% 160.27% 200.58% 133.01% 100.00%
EY 6.93 9.66 13.64 11.98 9.57 14.43 19.19 -15.61%
  YoY % -28.26% -29.18% 13.86% 25.18% -33.68% -24.80% -
  Horiz. % 36.11% 50.34% 71.08% 62.43% 49.87% 75.20% 100.00%
DY 2.05 3.58 4.81 4.55 2.52 0.00 3.89 -10.12%
  YoY % -42.74% -25.57% 5.71% 80.56% 0.00% 0.00% -
  Horiz. % 52.70% 92.03% 123.65% 116.97% 64.78% 0.00% 100.00%
P/NAPS 2.15 1.08 0.82 0.73 0.80 0.79 0.50 27.51%
  YoY % 99.07% 31.71% 12.33% -8.75% 1.27% 58.00% -
  Horiz. % 430.00% 216.00% 164.00% 146.00% 160.00% 158.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 28/08/12 25/08/11 18/08/10 26/08/09 -
Price 5.7500 3.0000 1.7500 1.8800 1.4400 1.9600 1.0000 -
P/RPS 1.48 0.77 0.49 0.56 0.54 0.89 0.50 19.82%
  YoY % 92.21% 57.14% -12.50% 3.70% -39.33% 78.00% -
  Horiz. % 296.00% 154.00% 98.00% 112.00% 108.00% 178.00% 100.00%
P/EPS 14.16 11.72 6.86 10.19 9.41 8.82 5.79 16.06%
  YoY % 20.82% 70.85% -32.68% 8.29% 6.69% 52.33% -
  Horiz. % 244.56% 202.42% 118.48% 175.99% 162.52% 152.33% 100.00%
EY 7.06 8.53 14.58 9.81 10.63 11.33 17.27 -13.84%
  YoY % -17.23% -41.50% 48.62% -7.71% -6.18% -34.39% -
  Horiz. % 40.88% 49.39% 84.42% 56.80% 61.55% 65.61% 100.00%
DY 2.09 3.17 5.14 3.72 2.81 0.00 3.50 -8.23%
  YoY % -34.07% -38.33% 38.17% 32.38% 0.00% 0.00% -
  Horiz. % 59.71% 90.57% 146.86% 106.29% 80.29% 0.00% 100.00%
P/NAPS 2.11 1.22 0.77 0.89 0.72 1.01 0.56 24.73%
  YoY % 72.95% 58.44% -13.48% 23.61% -28.71% 80.36% -
  Horiz. % 376.79% 217.86% 137.50% 158.93% 128.57% 180.36% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers