Highlights

[OFI] YoY TTM Result on 2011-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     5.56%    YoY -     -14.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 231,615 220,330 208,647 167,003 138,507 115,055 126,136 10.65%
  YoY % 5.12% 5.60% 24.94% 20.57% 20.38% -8.78% -
  Horiz. % 183.62% 174.68% 165.41% 132.40% 109.81% 91.22% 100.00%
PBT 19,371 18,703 16,304 12,731 12,848 12,264 6,954 18.61%
  YoY % 3.57% 14.71% 28.07% -0.91% 4.76% 76.36% -
  Horiz. % 278.56% 268.95% 234.45% 183.07% 184.76% 176.36% 100.00%
Tax -4,025 -4,042 -3,301 -2,818 -1,517 -532 -467 43.17%
  YoY % 0.42% -22.45% -17.14% -85.76% -185.15% -13.92% -
  Horiz. % 861.88% 865.52% 706.85% 603.43% 324.84% 113.92% 100.00%
NP 15,346 14,661 13,003 9,913 11,331 11,732 6,487 15.42%
  YoY % 4.67% 12.75% 31.17% -12.51% -3.42% 80.85% -
  Horiz. % 236.57% 226.01% 200.45% 152.81% 174.67% 180.85% 100.00%
NP to SH 15,314 14,663 12,769 9,694 11,333 11,488 6,488 15.38%
  YoY % 4.44% 14.83% 31.72% -14.46% -1.35% 77.07% -
  Horiz. % 236.04% 226.00% 196.81% 149.41% 174.68% 177.07% 100.00%
Tax Rate 20.78 % 21.61 % 20.25 % 22.13 % 11.81 % 4.34 % 6.72 % 20.69%
  YoY % -3.84% 6.72% -8.50% 87.38% 172.12% -35.42% -
  Horiz. % 309.23% 321.58% 301.34% 329.32% 175.74% 64.58% 100.00%
Total Cost 216,269 205,669 195,644 157,090 127,176 103,323 119,649 10.36%
  YoY % 5.15% 5.12% 24.54% 23.52% 23.09% -13.64% -
  Horiz. % 180.75% 171.89% 163.51% 131.29% 106.29% 86.36% 100.00%
Net Worth 148,091 138,499 129,627 120,639 115,799 109,727 97,800 7.16%
  YoY % 6.93% 6.84% 7.45% 4.18% 5.53% 12.20% -
  Horiz. % 151.42% 141.61% 132.54% 123.35% 118.40% 112.20% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,697 4,798 4,800 3,611 11 2,094 1,866 20.43%
  YoY % 18.74% -0.05% 32.94% 29,995.88% -99.43% 12.18% -
  Horiz. % 305.21% 257.04% 257.18% 193.46% 0.64% 112.18% 100.00%
Div Payout % 37.20 % 32.72 % 37.60 % 37.25 % 0.11 % 18.23 % 28.77 % 4.37%
  YoY % 13.69% -12.98% 0.94% 33,763.64% -99.40% -36.64% -
  Horiz. % 129.30% 113.73% 130.69% 129.48% 0.38% 63.36% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 148,091 138,499 129,627 120,639 115,799 109,727 97,800 7.16%
  YoY % 6.93% 6.84% 7.45% 4.18% 5.53% 12.20% -
  Horiz. % 151.42% 141.61% 132.54% 123.35% 118.40% 112.20% 100.00%
NOSH 59,955 59,956 60,012 60,019 59,999 59,960 60,000 -0.01%
  YoY % -0.00% -0.09% -0.01% 0.03% 0.07% -0.07% -
  Horiz. % 99.93% 99.93% 100.02% 100.03% 100.00% 99.93% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.63 % 6.65 % 6.23 % 5.94 % 8.18 % 10.20 % 5.14 % 4.33%
  YoY % -0.30% 6.74% 4.88% -27.38% -19.80% 98.44% -
  Horiz. % 128.99% 129.38% 121.21% 115.56% 159.14% 198.44% 100.00%
ROE 10.34 % 10.59 % 9.85 % 8.04 % 9.79 % 10.47 % 6.63 % 7.68%
  YoY % -2.36% 7.51% 22.51% -17.88% -6.49% 57.92% -
  Horiz. % 155.96% 159.73% 148.57% 121.27% 147.66% 157.92% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 386.31 367.48 347.67 278.25 230.85 191.89 210.23 10.67%
  YoY % 5.12% 5.70% 24.95% 20.53% 20.30% -8.72% -
  Horiz. % 183.76% 174.80% 165.38% 132.36% 109.81% 91.28% 100.00%
EPS 25.54 24.46 21.28 16.15 18.89 19.16 10.81 15.40%
  YoY % 4.42% 14.94% 31.76% -14.51% -1.41% 77.24% -
  Horiz. % 236.26% 226.27% 196.85% 149.40% 174.75% 177.24% 100.00%
DPS 9.50 8.00 8.00 6.02 0.02 3.50 3.11 20.45%
  YoY % 18.75% 0.00% 32.89% 30,000.00% -99.43% 12.54% -
  Horiz. % 305.47% 257.23% 257.23% 193.57% 0.64% 112.54% 100.00%
NAPS 2.4700 2.3100 2.1600 2.0100 1.9300 1.8300 1.6300 7.17%
  YoY % 6.93% 6.94% 7.46% 4.15% 5.46% 12.27% -
  Horiz. % 151.53% 141.72% 132.52% 123.31% 118.40% 112.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 96.51 91.80 86.94 69.58 57.71 47.94 52.56 10.65%
  YoY % 5.13% 5.59% 24.95% 20.57% 20.38% -8.79% -
  Horiz. % 183.62% 174.66% 165.41% 132.38% 109.80% 91.21% 100.00%
EPS 6.38 6.11 5.32 4.04 4.72 4.79 2.70 15.40%
  YoY % 4.42% 14.85% 31.68% -14.41% -1.46% 77.41% -
  Horiz. % 236.30% 226.30% 197.04% 149.63% 174.81% 177.41% 100.00%
DPS 2.37 2.00 2.00 1.50 0.00 0.87 0.78 20.34%
  YoY % 18.50% 0.00% 33.33% 0.00% 0.00% 11.54% -
  Horiz. % 303.85% 256.41% 256.41% 192.31% 0.00% 111.54% 100.00%
NAPS 0.6170 0.5771 0.5401 0.5027 0.4825 0.4572 0.4075 7.16%
  YoY % 6.91% 6.85% 7.44% 4.19% 5.53% 12.20% -
  Horiz. % 151.41% 141.62% 132.54% 123.36% 118.40% 112.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.9900 2.0200 1.6800 1.3600 1.7100 0.9800 0.9400 -
P/RPS 0.77 0.55 0.48 0.49 0.74 0.51 0.45 9.36%
  YoY % 40.00% 14.58% -2.04% -33.78% 45.10% 13.33% -
  Horiz. % 171.11% 122.22% 106.67% 108.89% 164.44% 113.33% 100.00%
P/EPS 11.71 8.26 7.90 8.42 9.05 5.11 8.69 5.09%
  YoY % 41.77% 4.56% -6.18% -6.96% 77.10% -41.20% -
  Horiz. % 134.75% 95.05% 90.91% 96.89% 104.14% 58.80% 100.00%
EY 8.54 12.11 12.66 11.88 11.05 19.55 11.50 -4.84%
  YoY % -29.48% -4.34% 6.57% 7.51% -43.48% 70.00% -
  Horiz. % 74.26% 105.30% 110.09% 103.30% 96.09% 170.00% 100.00%
DY 3.18 3.96 4.76 4.43 0.01 3.57 3.31 -0.67%
  YoY % -19.70% -16.81% 7.45% 44,200.00% -99.72% 7.85% -
  Horiz. % 96.07% 119.64% 143.81% 133.84% 0.30% 107.85% 100.00%
P/NAPS 1.21 0.87 0.78 0.68 0.89 0.54 0.58 13.03%
  YoY % 39.08% 11.54% 14.71% -23.60% 64.81% -6.90% -
  Horiz. % 208.62% 150.00% 134.48% 117.24% 153.45% 93.10% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 21/11/13 22/11/12 29/11/11 22/11/10 17/11/09 26/11/08 -
Price 2.9700 2.2400 1.7000 1.4100 1.7000 1.4200 0.7900 -
P/RPS 0.77 0.61 0.49 0.51 0.74 0.74 0.38 12.48%
  YoY % 26.23% 24.49% -3.92% -31.08% 0.00% 94.74% -
  Horiz. % 202.63% 160.53% 128.95% 134.21% 194.74% 194.74% 100.00%
P/EPS 11.63 9.16 7.99 8.73 9.00 7.41 7.31 8.04%
  YoY % 26.97% 14.64% -8.48% -3.00% 21.46% 1.37% -
  Horiz. % 159.10% 125.31% 109.30% 119.43% 123.12% 101.37% 100.00%
EY 8.60 10.92 12.52 11.45 11.11 13.49 13.69 -7.45%
  YoY % -21.25% -12.78% 9.34% 3.06% -17.64% -1.46% -
  Horiz. % 62.82% 79.77% 91.45% 83.64% 81.15% 98.54% 100.00%
DY 3.20 3.57 4.71 4.27 0.01 2.46 3.94 -3.41%
  YoY % -10.36% -24.20% 10.30% 42,600.00% -99.59% -37.56% -
  Horiz. % 81.22% 90.61% 119.54% 108.38% 0.25% 62.44% 100.00%
P/NAPS 1.20 0.97 0.79 0.70 0.88 0.78 0.48 16.49%
  YoY % 23.71% 22.78% 12.86% -20.45% 12.82% 62.50% -
  Horiz. % 250.00% 202.08% 164.58% 145.83% 183.33% 162.50% 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