Highlights

[OFI] YoY TTM Result on 2013-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     19.76%    YoY -     38.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 251,605 233,127 233,483 214,274 201,808 159,312 131,703 11.38%
  YoY % 7.93% -0.15% 8.96% 6.18% 26.67% 20.96% -
  Horiz. % 191.04% 177.01% 177.28% 162.69% 153.23% 120.96% 100.00%
PBT 29,072 29,082 19,769 18,898 14,497 12,079 14,870 11.81%
  YoY % -0.03% 47.11% 4.61% 30.36% 20.02% -18.77% -
  Horiz. % 195.51% 195.57% 132.95% 127.09% 97.49% 81.23% 100.00%
Tax -5,583 -4,720 -4,379 -3,565 -3,121 -2,795 -1,298 27.50%
  YoY % -18.28% -7.79% -22.83% -14.23% -11.66% -115.33% -
  Horiz. % 430.12% 363.64% 337.37% 274.65% 240.45% 215.33% 100.00%
NP 23,489 24,362 15,390 15,333 11,376 9,284 13,572 9.56%
  YoY % -3.58% 58.30% 0.37% 34.78% 22.53% -31.59% -
  Horiz. % 173.07% 179.50% 113.40% 112.98% 83.82% 68.41% 100.00%
NP to SH 23,482 24,357 15,350 15,297 11,065 9,183 13,316 9.91%
  YoY % -3.59% 58.68% 0.35% 38.25% 20.49% -31.04% -
  Horiz. % 176.34% 182.92% 115.27% 114.88% 83.10% 68.96% 100.00%
Tax Rate 19.20 % 16.23 % 22.15 % 18.86 % 21.53 % 23.14 % 8.73 % 14.02%
  YoY % 18.30% -26.73% 17.44% -12.40% -6.96% 165.06% -
  Horiz. % 219.93% 185.91% 253.72% 216.04% 246.62% 265.06% 100.00%
Total Cost 228,116 208,765 218,093 198,941 190,432 150,028 118,131 11.58%
  YoY % 9.27% -4.28% 9.63% 4.47% 26.93% 27.00% -
  Horiz. % 193.10% 176.72% 184.62% 168.41% 161.20% 127.00% 100.00%
Net Worth 175,200 163,119 147,554 136,732 126,599 120,000 116,284 7.06%
  YoY % 7.41% 10.55% 7.91% 8.00% 5.50% 3.20% -
  Horiz. % 150.67% 140.28% 126.89% 117.58% 108.87% 103.20% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,800 7,197 5,697 5,399 4,200 2,422 0 -
  YoY % 50.05% 26.33% 5.52% 28.54% 73.38% 0.00% -
  Horiz. % 445.76% 297.07% 235.15% 222.86% 173.38% 100.00% -
Div Payout % 45.99 % 29.55 % 37.12 % 35.30 % 37.96 % 26.38 % - % -
  YoY % 55.63% -20.39% 5.16% -7.01% 43.90% 0.00% -
  Horiz. % 174.34% 112.02% 140.71% 133.81% 143.90% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 175,200 163,119 147,554 136,732 126,599 120,000 116,284 7.06%
  YoY % 7.41% 10.55% 7.91% 8.00% 5.50% 3.20% -
  Horiz. % 150.67% 140.28% 126.89% 117.58% 108.87% 103.20% 100.00%
NOSH 240,000 59,970 59,981 59,970 60,000 60,000 59,940 25.99%
  YoY % 300.20% -0.02% 0.02% -0.05% 0.00% 0.10% -
  Horiz. % 400.40% 100.05% 100.07% 100.05% 100.10% 100.10% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.34 % 10.45 % 6.59 % 7.16 % 5.64 % 5.83 % 10.31 % -1.63%
  YoY % -10.62% 58.57% -7.96% 26.95% -3.26% -43.45% -
  Horiz. % 90.59% 101.36% 63.92% 69.45% 54.70% 56.55% 100.00%
ROE 13.40 % 14.93 % 10.40 % 11.19 % 8.74 % 7.65 % 11.45 % 2.65%
  YoY % -10.25% 43.56% -7.06% 28.03% 14.25% -33.19% -
  Horiz. % 117.03% 130.39% 90.83% 97.73% 76.33% 66.81% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 104.84 388.74 389.26 357.30 336.35 265.52 219.72 -11.59%
  YoY % -73.03% -0.13% 8.94% 6.23% 26.68% 20.84% -
  Horiz. % 47.72% 176.93% 177.16% 162.62% 153.08% 120.84% 100.00%
EPS 9.78 40.62 25.59 25.51 18.44 15.31 22.22 -12.77%
  YoY % -75.92% 58.73% 0.31% 38.34% 20.44% -31.10% -
  Horiz. % 44.01% 182.81% 115.17% 114.81% 82.99% 68.90% 100.00%
DPS 4.50 12.00 9.50 9.00 7.00 4.04 0.00 -
  YoY % -62.50% 26.32% 5.56% 28.57% 73.27% 0.00% -
  Horiz. % 111.39% 297.03% 235.15% 222.77% 173.27% 100.00% -
NAPS 0.7300 2.7200 2.4600 2.2800 2.1100 2.0000 1.9400 -15.02%
  YoY % -73.16% 10.57% 7.89% 8.06% 5.50% 3.09% -
  Horiz. % 37.63% 140.21% 126.80% 117.53% 108.76% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 104.84 97.14 97.28 89.28 84.09 66.38 54.88 11.38%
  YoY % 7.93% -0.14% 8.96% 6.17% 26.68% 20.95% -
  Horiz. % 191.03% 177.00% 177.26% 162.68% 153.23% 120.95% 100.00%
EPS 9.78 10.15 6.40 6.37 4.61 3.83 5.55 9.89%
  YoY % -3.65% 58.59% 0.47% 38.18% 20.37% -30.99% -
  Horiz. % 176.22% 182.88% 115.32% 114.77% 83.06% 69.01% 100.00%
DPS 4.50 3.00 2.37 2.25 1.75 1.01 0.00 -
  YoY % 50.00% 26.58% 5.33% 28.57% 73.27% 0.00% -
  Horiz. % 445.54% 297.03% 234.65% 222.77% 173.27% 100.00% -
NAPS 0.7300 0.6797 0.6148 0.5697 0.5275 0.5000 0.4845 7.06%
  YoY % 7.40% 10.56% 7.92% 8.00% 5.50% 3.20% -
  Horiz. % 150.67% 140.29% 126.89% 117.59% 108.88% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.5000 5.8600 2.6500 1.8700 1.5400 1.6000 1.5400 -
P/RPS 2.38 1.51 0.68 0.52 0.46 0.60 0.70 22.60%
  YoY % 57.62% 122.06% 30.77% 13.04% -23.33% -14.29% -
  Horiz. % 340.00% 215.71% 97.14% 74.29% 65.71% 85.71% 100.00%
P/EPS 25.55 14.43 10.36 7.33 8.35 10.45 6.93 24.27%
  YoY % 77.06% 39.29% 41.34% -12.22% -20.10% 50.79% -
  Horiz. % 368.69% 208.23% 149.49% 105.77% 120.49% 150.79% 100.00%
EY 3.91 6.93 9.66 13.64 11.98 9.57 14.43 -19.54%
  YoY % -43.58% -28.26% -29.18% 13.86% 25.18% -33.68% -
  Horiz. % 27.10% 48.02% 66.94% 94.53% 83.02% 66.32% 100.00%
DY 1.80 2.05 3.58 4.81 4.55 2.52 0.00 -
  YoY % -12.20% -42.74% -25.57% 5.71% 80.56% 0.00% -
  Horiz. % 71.43% 81.35% 142.06% 190.87% 180.56% 100.00% -
P/NAPS 3.42 2.15 1.08 0.82 0.73 0.80 0.79 27.63%
  YoY % 59.07% 99.07% 31.71% 12.33% -8.75% 1.27% -
  Horiz. % 432.91% 272.15% 136.71% 103.80% 92.41% 101.27% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 25/08/11 18/08/10 -
Price 1.8200 5.7500 3.0000 1.7500 1.8800 1.4400 1.9600 -
P/RPS 1.74 1.48 0.77 0.49 0.56 0.54 0.89 11.81%
  YoY % 17.57% 92.21% 57.14% -12.50% 3.70% -39.33% -
  Horiz. % 195.51% 166.29% 86.52% 55.06% 62.92% 60.67% 100.00%
P/EPS 18.60 14.16 11.72 6.86 10.19 9.41 8.82 13.23%
  YoY % 31.36% 20.82% 70.85% -32.68% 8.29% 6.69% -
  Horiz. % 210.88% 160.54% 132.88% 77.78% 115.53% 106.69% 100.00%
EY 5.38 7.06 8.53 14.58 9.81 10.63 11.33 -11.66%
  YoY % -23.80% -17.23% -41.50% 48.62% -7.71% -6.18% -
  Horiz. % 47.48% 62.31% 75.29% 128.68% 86.58% 93.82% 100.00%
DY 2.47 2.09 3.17 5.14 3.72 2.81 0.00 -
  YoY % 18.18% -34.07% -38.33% 38.17% 32.38% 0.00% -
  Horiz. % 87.90% 74.38% 112.81% 182.92% 132.38% 100.00% -
P/NAPS 2.49 2.11 1.22 0.77 0.89 0.72 1.01 16.21%
  YoY % 18.01% 72.95% 58.44% -13.48% 23.61% -28.71% -
  Horiz. % 246.53% 208.91% 120.79% 76.24% 88.12% 71.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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!
PARTNERS & BROKERS