Highlights

[OFI] YoY TTM Result on 2010-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -13.16%    YoY -     -12.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 225,647 212,405 181,410 140,747 120,290 122,132 126,429 10.13%
  YoY % 6.23% 17.09% 28.89% 17.01% -1.51% -3.40% -
  Horiz. % 178.48% 168.00% 143.49% 111.32% 95.14% 96.60% 100.00%
PBT 20,077 17,905 13,036 12,086 12,400 9,036 9,772 12.74%
  YoY % 12.13% 37.35% 7.86% -2.53% 37.23% -7.53% -
  Horiz. % 205.45% 183.23% 133.40% 123.68% 126.89% 92.47% 100.00%
Tax -4,572 -3,586 -2,546 -2,244 -866 -213 -2,213 12.84%
  YoY % -27.50% -40.85% -13.46% -159.12% -306.57% 90.38% -
  Horiz. % 206.60% 162.04% 115.05% 101.40% 39.13% 9.62% 100.00%
NP 15,505 14,319 10,490 9,842 11,534 8,823 7,559 12.71%
  YoY % 8.28% 36.50% 6.58% -14.67% 30.73% 16.72% -
  Horiz. % 205.12% 189.43% 138.77% 130.20% 152.59% 116.72% 100.00%
NP to SH 15,503 14,138 10,220 9,842 11,293 8,824 7,561 12.70%
  YoY % 9.65% 38.34% 3.84% -12.85% 27.98% 16.70% -
  Horiz. % 205.04% 186.99% 135.17% 130.17% 149.36% 116.70% 100.00%
Tax Rate 22.77 % 20.03 % 19.53 % 18.57 % 6.98 % 2.36 % 22.65 % 0.09%
  YoY % 13.68% 2.56% 5.17% 166.05% 195.76% -89.58% -
  Horiz. % 100.53% 88.43% 86.23% 81.99% 30.82% 10.42% 100.00%
Total Cost 210,142 198,086 170,920 130,905 108,756 113,309 118,870 9.95%
  YoY % 6.09% 15.89% 30.57% 20.37% -4.02% -4.68% -
  Horiz. % 176.78% 166.64% 143.79% 110.12% 91.49% 95.32% 100.00%
Net Worth 142,112 131,302 122,492 116,890 112,231 101,946 91,261 7.65%
  YoY % 8.23% 7.19% 4.79% 4.15% 10.09% 11.71% -
  Horiz. % 155.72% 143.87% 134.22% 128.08% 122.98% 111.71% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,798 4,798 4,800 23 2,094 1,866 41 120.13%
  YoY % -0.01% -0.03% 19,911.34% -98.85% 12.18% 4,346.03% -
  Horiz. % 11,428.56% 11,429.93% 11,432.94% 57.13% 4,987.58% 4,446.03% 100.00%
Div Payout % 30.95 % 33.94 % 46.97 % 0.24 % 18.54 % 21.15 % 0.56 % 95.05%
  YoY % -8.81% -27.74% 19,470.83% -98.71% -12.34% 3,676.79% -
  Horiz. % 5,526.79% 6,060.71% 8,387.50% 42.86% 3,310.71% 3,776.79% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 142,112 131,302 122,492 116,890 112,231 101,946 91,261 7.65%
  YoY % 8.23% 7.19% 4.79% 4.15% 10.09% 11.71% -
  Horiz. % 155.72% 143.87% 134.22% 128.08% 122.98% 111.71% 100.00%
NOSH 59,963 59,955 60,045 59,943 60,016 59,968 60,040 -0.02%
  YoY % 0.01% -0.15% 0.17% -0.12% 0.08% -0.12% -
  Horiz. % 99.87% 99.86% 100.01% 99.84% 99.96% 99.88% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.87 % 6.74 % 5.78 % 6.99 % 9.59 % 7.22 % 5.98 % 2.34%
  YoY % 1.93% 16.61% -17.31% -27.11% 32.83% 20.74% -
  Horiz. % 114.88% 112.71% 96.66% 116.89% 160.37% 120.74% 100.00%
ROE 10.91 % 10.77 % 8.34 % 8.42 % 10.06 % 8.66 % 8.28 % 4.70%
  YoY % 1.30% 29.14% -0.95% -16.30% 16.17% 4.59% -
  Horiz. % 131.76% 130.07% 100.72% 101.69% 121.50% 104.59% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 376.31 354.27 302.12 234.80 200.43 203.66 210.57 10.15%
  YoY % 6.22% 17.26% 28.67% 17.15% -1.59% -3.28% -
  Horiz. % 178.71% 168.24% 143.48% 111.51% 95.18% 96.72% 100.00%
EPS 25.85 23.58 17.02 16.42 18.82 14.71 12.59 12.73%
  YoY % 9.63% 38.54% 3.65% -12.75% 27.94% 16.84% -
  Horiz. % 205.32% 187.29% 135.19% 130.42% 149.48% 116.84% 100.00%
DPS 8.00 8.00 8.00 0.04 3.50 3.11 0.07 120.13%
  YoY % 0.00% 0.00% 19,900.00% -98.86% 12.54% 4,342.86% -
  Horiz. % 11,428.57% 11,428.57% 11,428.57% 57.14% 5,000.00% 4,442.86% 100.00%
NAPS 2.3700 2.1900 2.0400 1.9500 1.8700 1.7000 1.5200 7.68%
  YoY % 8.22% 7.35% 4.62% 4.28% 10.00% 11.84% -
  Horiz. % 155.92% 144.08% 134.21% 128.29% 123.03% 111.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 94.02 88.50 75.59 58.64 50.12 50.89 52.68 10.13%
  YoY % 6.24% 17.08% 28.91% 17.00% -1.51% -3.40% -
  Horiz. % 178.47% 168.00% 143.49% 111.31% 95.14% 96.60% 100.00%
EPS 6.46 5.89 4.26 4.10 4.71 3.68 3.15 12.70%
  YoY % 9.68% 38.26% 3.90% -12.95% 27.99% 16.83% -
  Horiz. % 205.08% 186.98% 135.24% 130.16% 149.52% 116.83% 100.00%
DPS 2.00 2.00 2.00 0.01 0.87 0.78 0.02 115.29%
  YoY % 0.00% 0.00% 19,900.00% -98.85% 11.54% 3,800.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 50.00% 4,350.00% 3,900.00% 100.00%
NAPS 0.5921 0.5471 0.5104 0.4870 0.4676 0.4248 0.3803 7.65%
  YoY % 8.23% 7.19% 4.80% 4.15% 10.08% 11.70% -
  Horiz. % 155.69% 143.86% 134.21% 128.06% 122.96% 111.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3000 1.6700 1.5000 1.6200 1.4300 0.7500 1.0200 -
P/RPS 0.61 0.47 0.50 0.69 0.71 0.37 0.48 4.07%
  YoY % 29.79% -6.00% -27.54% -2.82% 91.89% -22.92% -
  Horiz. % 127.08% 97.92% 104.17% 143.75% 147.92% 77.08% 100.00%
P/EPS 8.90 7.08 8.81 9.87 7.60 5.10 8.10 1.58%
  YoY % 25.71% -19.64% -10.74% 29.87% 49.02% -37.04% -
  Horiz. % 109.88% 87.41% 108.77% 121.85% 93.83% 62.96% 100.00%
EY 11.24 14.12 11.35 10.14 13.16 19.62 12.35 -1.56%
  YoY % -20.40% 24.41% 11.93% -22.95% -32.93% 58.87% -
  Horiz. % 91.01% 114.33% 91.90% 82.11% 106.56% 158.87% 100.00%
DY 3.48 4.79 5.33 0.02 2.45 4.15 0.07 91.64%
  YoY % -27.35% -10.13% 26,550.00% -99.18% -40.96% 5,828.57% -
  Horiz. % 4,971.43% 6,842.86% 7,614.29% 28.57% 3,500.00% 5,928.57% 100.00%
P/NAPS 0.97 0.76 0.74 0.83 0.76 0.44 0.67 6.36%
  YoY % 27.63% 2.70% -10.84% 9.21% 72.73% -34.33% -
  Horiz. % 144.78% 113.43% 110.45% 123.88% 113.43% 65.67% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 23/02/12 23/02/11 23/02/10 25/02/09 27/02/08 -
Price 2.3200 1.7100 1.5900 1.6700 1.4700 0.6800 1.0500 -
P/RPS 0.62 0.48 0.53 0.71 0.73 0.33 0.50 3.65%
  YoY % 29.17% -9.43% -25.35% -2.74% 121.21% -34.00% -
  Horiz. % 124.00% 96.00% 106.00% 142.00% 146.00% 66.00% 100.00%
P/EPS 8.97 7.25 9.34 10.17 7.81 4.62 8.34 1.22%
  YoY % 23.72% -22.38% -8.16% 30.22% 69.05% -44.60% -
  Horiz. % 107.55% 86.93% 111.99% 121.94% 93.65% 55.40% 100.00%
EY 11.14 13.79 10.70 9.83 12.80 21.64 11.99 -1.22%
  YoY % -19.22% 28.88% 8.85% -23.20% -40.85% 80.48% -
  Horiz. % 92.91% 115.01% 89.24% 81.98% 106.76% 180.48% 100.00%
DY 3.45 4.68 5.03 0.02 2.38 4.58 0.07 91.37%
  YoY % -26.28% -6.96% 25,050.00% -99.16% -48.03% 6,442.86% -
  Horiz. % 4,928.57% 6,685.71% 7,185.71% 28.57% 3,400.00% 6,542.86% 100.00%
P/NAPS 0.98 0.78 0.78 0.86 0.79 0.40 0.69 6.02%
  YoY % 25.64% 0.00% -9.30% 8.86% 97.50% -42.03% -
  Horiz. % 142.03% 113.04% 113.04% 124.64% 114.49% 57.97% 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