Highlights

[OFI] YoY TTM Result on 2010-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -14.89%    YoY -     -1.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 220,330 208,647 167,003 138,507 115,055 126,136 123,038 10.19%
  YoY % 5.60% 24.94% 20.57% 20.38% -8.78% 2.52% -
  Horiz. % 179.07% 169.58% 135.73% 112.57% 93.51% 102.52% 100.00%
PBT 18,703 16,304 12,731 12,848 12,264 6,954 10,231 10.57%
  YoY % 14.71% 28.07% -0.91% 4.76% 76.36% -32.03% -
  Horiz. % 182.81% 159.36% 124.44% 125.58% 119.87% 67.97% 100.00%
Tax -4,042 -3,301 -2,818 -1,517 -532 -467 -2,370 9.30%
  YoY % -22.45% -17.14% -85.76% -185.15% -13.92% 80.30% -
  Horiz. % 170.55% 139.28% 118.90% 64.01% 22.45% 19.70% 100.00%
NP 14,661 13,003 9,913 11,331 11,732 6,487 7,861 10.94%
  YoY % 12.75% 31.17% -12.51% -3.42% 80.85% -17.48% -
  Horiz. % 186.50% 165.41% 126.10% 144.14% 149.24% 82.52% 100.00%
NP to SH 14,663 12,769 9,694 11,333 11,488 6,488 7,863 10.93%
  YoY % 14.83% 31.72% -14.46% -1.35% 77.07% -17.49% -
  Horiz. % 186.48% 162.39% 123.29% 144.13% 146.10% 82.51% 100.00%
Tax Rate 21.61 % 20.25 % 22.13 % 11.81 % 4.34 % 6.72 % 23.16 % -1.15%
  YoY % 6.72% -8.50% 87.38% 172.12% -35.42% -70.98% -
  Horiz. % 93.31% 87.44% 95.55% 50.99% 18.74% 29.02% 100.00%
Total Cost 205,669 195,644 157,090 127,176 103,323 119,649 115,177 10.14%
  YoY % 5.12% 24.54% 23.52% 23.09% -13.64% 3.88% -
  Horiz. % 178.57% 169.86% 136.39% 110.42% 89.71% 103.88% 100.00%
Net Worth 138,499 129,627 120,639 115,799 109,727 97,800 89,924 7.46%
  YoY % 6.84% 7.45% 4.18% 5.53% 12.20% 8.76% -
  Horiz. % 154.02% 144.15% 134.16% 128.77% 122.02% 108.76% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,798 4,800 3,611 11 2,094 1,866 41 120.13%
  YoY % -0.05% 32.94% 29,995.88% -99.43% 12.18% 4,346.03% -
  Horiz. % 11,428.19% 11,434.21% 8,601.18% 28.58% 4,987.58% 4,446.03% 100.00%
Div Payout % 32.72 % 37.60 % 37.25 % 0.11 % 18.23 % 28.77 % 0.53 % 98.68%
  YoY % -12.98% 0.94% 33,763.64% -99.40% -36.64% 5,328.30% -
  Horiz. % 6,173.59% 7,094.34% 7,028.30% 20.75% 3,439.62% 5,428.30% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 138,499 129,627 120,639 115,799 109,727 97,800 89,924 7.46%
  YoY % 6.84% 7.45% 4.18% 5.53% 12.20% 8.76% -
  Horiz. % 154.02% 144.15% 134.16% 128.77% 122.02% 108.76% 100.00%
NOSH 59,956 60,012 60,019 59,999 59,960 60,000 59,949 0.00%
  YoY % -0.09% -0.01% 0.03% 0.07% -0.07% 0.08% -
  Horiz. % 100.01% 100.11% 100.12% 100.08% 100.02% 100.08% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.65 % 6.23 % 5.94 % 8.18 % 10.20 % 5.14 % 6.39 % 0.67%
  YoY % 6.74% 4.88% -27.38% -19.80% 98.44% -19.56% -
  Horiz. % 104.07% 97.50% 92.96% 128.01% 159.62% 80.44% 100.00%
ROE 10.59 % 9.85 % 8.04 % 9.79 % 10.47 % 6.63 % 8.74 % 3.25%
  YoY % 7.51% 22.51% -17.88% -6.49% 57.92% -24.14% -
  Horiz. % 121.17% 112.70% 91.99% 112.01% 119.79% 75.86% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 367.48 347.67 278.25 230.85 191.89 210.23 205.24 10.19%
  YoY % 5.70% 24.95% 20.53% 20.30% -8.72% 2.43% -
  Horiz. % 179.05% 169.40% 135.57% 112.48% 93.50% 102.43% 100.00%
EPS 24.46 21.28 16.15 18.89 19.16 10.81 13.12 10.93%
  YoY % 14.94% 31.76% -14.51% -1.41% 77.24% -17.61% -
  Horiz. % 186.43% 162.20% 123.09% 143.98% 146.04% 82.39% 100.00%
DPS 8.00 8.00 6.02 0.02 3.50 3.11 0.07 120.13%
  YoY % 0.00% 32.89% 30,000.00% -99.43% 12.54% 4,342.86% -
  Horiz. % 11,428.57% 11,428.57% 8,600.00% 28.57% 5,000.00% 4,442.86% 100.00%
NAPS 2.3100 2.1600 2.0100 1.9300 1.8300 1.6300 1.5000 7.45%
  YoY % 6.94% 7.46% 4.15% 5.46% 12.27% 8.67% -
  Horiz. % 154.00% 144.00% 134.00% 128.67% 122.00% 108.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 91.80 86.94 69.58 57.71 47.94 52.56 51.27 10.19%
  YoY % 5.59% 24.95% 20.57% 20.38% -8.79% 2.52% -
  Horiz. % 179.05% 169.57% 135.71% 112.56% 93.50% 102.52% 100.00%
EPS 6.11 5.32 4.04 4.72 4.79 2.70 3.28 10.91%
  YoY % 14.85% 31.68% -14.41% -1.46% 77.41% -17.68% -
  Horiz. % 186.28% 162.20% 123.17% 143.90% 146.04% 82.32% 100.00%
DPS 2.00 2.00 1.50 0.00 0.87 0.78 0.02 115.29%
  YoY % 0.00% 33.33% 0.00% 0.00% 11.54% 3,800.00% -
  Horiz. % 10,000.00% 10,000.00% 7,500.00% 0.00% 4,350.00% 3,900.00% 100.00%
NAPS 0.5771 0.5401 0.5027 0.4825 0.4572 0.4075 0.3747 7.46%
  YoY % 6.85% 7.44% 4.19% 5.53% 12.20% 8.75% -
  Horiz. % 154.02% 144.14% 134.16% 128.77% 122.02% 108.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.0200 1.6800 1.3600 1.7100 0.9800 0.9400 1.1800 -
P/RPS 0.55 0.48 0.49 0.74 0.51 0.45 0.57 -0.59%
  YoY % 14.58% -2.04% -33.78% 45.10% 13.33% -21.05% -
  Horiz. % 96.49% 84.21% 85.96% 129.82% 89.47% 78.95% 100.00%
P/EPS 8.26 7.90 8.42 9.05 5.11 8.69 9.00 -1.42%
  YoY % 4.56% -6.18% -6.96% 77.10% -41.20% -3.44% -
  Horiz. % 91.78% 87.78% 93.56% 100.56% 56.78% 96.56% 100.00%
EY 12.11 12.66 11.88 11.05 19.55 11.50 11.12 1.43%
  YoY % -4.34% 6.57% 7.51% -43.48% 70.00% 3.42% -
  Horiz. % 108.90% 113.85% 106.83% 99.37% 175.81% 103.42% 100.00%
DY 3.96 4.76 4.43 0.01 3.57 3.31 0.06 100.90%
  YoY % -16.81% 7.45% 44,200.00% -99.72% 7.85% 5,416.67% -
  Horiz. % 6,600.00% 7,933.33% 7,383.33% 16.67% 5,950.00% 5,516.67% 100.00%
P/NAPS 0.87 0.78 0.68 0.89 0.54 0.58 0.79 1.62%
  YoY % 11.54% 14.71% -23.60% 64.81% -6.90% -26.58% -
  Horiz. % 110.13% 98.73% 86.08% 112.66% 68.35% 73.42% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 29/11/11 22/11/10 17/11/09 26/11/08 27/11/07 -
Price 2.2400 1.7000 1.4100 1.7000 1.4200 0.7900 1.0200 -
P/RPS 0.61 0.49 0.51 0.74 0.74 0.38 0.50 3.37%
  YoY % 24.49% -3.92% -31.08% 0.00% 94.74% -24.00% -
  Horiz. % 122.00% 98.00% 102.00% 148.00% 148.00% 76.00% 100.00%
P/EPS 9.16 7.99 8.73 9.00 7.41 7.31 7.78 2.76%
  YoY % 14.64% -8.48% -3.00% 21.46% 1.37% -6.04% -
  Horiz. % 117.74% 102.70% 112.21% 115.68% 95.24% 93.96% 100.00%
EY 10.92 12.52 11.45 11.11 13.49 13.69 12.86 -2.69%
  YoY % -12.78% 9.34% 3.06% -17.64% -1.46% 6.45% -
  Horiz. % 84.91% 97.36% 89.04% 86.39% 104.90% 106.45% 100.00%
DY 3.57 4.71 4.27 0.01 2.46 3.94 0.07 92.46%
  YoY % -24.20% 10.30% 42,600.00% -99.59% -37.56% 5,528.57% -
  Horiz. % 5,100.00% 6,728.57% 6,100.00% 14.29% 3,514.29% 5,628.57% 100.00%
P/NAPS 0.97 0.79 0.70 0.88 0.78 0.48 0.68 6.09%
  YoY % 22.78% 12.86% -20.45% 12.82% 62.50% -29.41% -
  Horiz. % 142.65% 116.18% 102.94% 129.41% 114.71% 70.59% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers