Highlights

[OFI] YoY TTM Result on 2007-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Mar-2007  [#4]
Profit Trend QoQ -     21.09%    YoY -     16.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 125,710 118,441 124,397 125,508 108,555 96,632 81,136 7.57%
  YoY % 6.14% -4.79% -0.89% 15.62% 12.34% 19.10% -
  Horiz. % 154.94% 145.98% 153.32% 154.69% 133.79% 119.10% 100.00%
PBT 13,826 10,055 5,329 10,967 9,022 9,607 6,993 12.03%
  YoY % 37.50% 88.68% -51.41% 21.56% -6.09% 37.38% -
  Horiz. % 197.71% 143.79% 76.20% 156.83% 129.01% 137.38% 100.00%
Tax -1,182 -288 -563 -2,597 -1,841 -1,606 -1,647 -5.38%
  YoY % -310.42% 48.85% 78.32% -41.06% -14.63% 2.49% -
  Horiz. % 71.77% 17.49% 34.18% 157.68% 111.78% 97.51% 100.00%
NP 12,644 9,767 4,766 8,370 7,181 8,001 5,346 15.42%
  YoY % 29.46% 104.93% -43.06% 16.56% -10.25% 49.66% -
  Horiz. % 236.51% 182.70% 89.15% 156.57% 134.32% 149.66% 100.00%
NP to SH 12,401 9,768 4,767 8,372 7,181 8,001 5,346 15.05%
  YoY % 26.96% 104.91% -43.06% 16.59% -10.25% 49.66% -
  Horiz. % 231.97% 182.72% 89.17% 156.60% 134.32% 149.66% 100.00%
Tax Rate 8.55 % 2.86 % 10.56 % 23.68 % 20.41 % 16.72 % 23.55 % -15.53%
  YoY % 198.95% -72.92% -55.41% 16.02% 22.07% -29.00% -
  Horiz. % 36.31% 12.14% 44.84% 100.55% 86.67% 71.00% 100.00%
Total Cost 113,066 108,674 119,631 117,138 101,374 88,631 75,790 6.89%
  YoY % 4.04% -9.16% 2.13% 15.55% 14.38% 16.94% -
  Horiz. % 149.18% 143.39% 157.85% 154.56% 133.76% 116.94% 100.00%
Net Worth 113,452 105,898 81,066 90,568 85,858 81,566 75,711 6.97%
  YoY % 7.13% 30.63% -10.49% 5.49% 5.26% 7.73% -
  Horiz. % 149.85% 139.87% 107.07% 119.62% 113.40% 107.73% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 0 2,094 1,866 41 30 2,998 2,980 -
  YoY % 0.00% 12.18% 4,346.03% 39.86% -99.00% 0.60% -
  Horiz. % 0.00% 70.25% 62.62% 1.41% 1.01% 100.60% 100.00%
Div Payout % - % 21.44 % 39.16 % 0.50 % 0.42 % 37.48 % 55.76 % -
  YoY % 0.00% -45.25% 7,732.00% 19.05% -98.88% -32.78% -
  Horiz. % 0.00% 38.45% 70.23% 0.90% 0.75% 67.22% 100.00%
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 113,452 105,898 81,066 90,568 85,858 81,566 75,711 6.97%
  YoY % 7.13% 30.63% -10.49% 5.49% 5.26% 7.73% -
  Horiz. % 149.85% 139.87% 107.07% 119.62% 113.40% 107.73% 100.00%
NOSH 60,027 59,829 53,333 59,979 60,040 59,975 59,615 0.11%
  YoY % 0.33% 12.18% -11.08% -0.10% 0.11% 0.60% -
  Horiz. % 100.69% 100.36% 89.46% 100.61% 100.71% 100.60% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.06 % 8.25 % 3.83 % 6.67 % 6.62 % 8.28 % 6.59 % 7.30%
  YoY % 21.94% 115.40% -42.58% 0.76% -20.05% 25.64% -
  Horiz. % 152.66% 125.19% 58.12% 101.21% 100.46% 125.64% 100.00%
ROE 10.93 % 9.22 % 5.88 % 9.24 % 8.36 % 9.81 % 7.06 % 7.55%
  YoY % 18.55% 56.80% -36.36% 10.53% -14.78% 38.95% -
  Horiz. % 154.82% 130.59% 83.29% 130.88% 118.41% 138.95% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 209.42 197.96 233.24 209.25 180.80 161.12 136.10 7.44%
  YoY % 5.79% -15.13% 11.46% 15.74% 12.21% 18.38% -
  Horiz. % 153.87% 145.45% 171.37% 153.75% 132.84% 118.38% 100.00%
EPS 20.66 16.33 8.94 13.96 11.96 13.34 8.97 14.91%
  YoY % 26.52% 82.66% -35.96% 16.72% -10.34% 48.72% -
  Horiz. % 230.32% 182.05% 99.67% 155.63% 133.33% 148.72% 100.00%
DPS 0.00 3.50 3.50 0.07 0.05 5.00 5.00 -
  YoY % 0.00% 0.00% 4,900.00% 40.00% -99.00% 0.00% -
  Horiz. % 0.00% 70.00% 70.00% 1.40% 1.00% 100.00% 100.00%
NAPS 1.8900 1.7700 1.5200 1.5100 1.4300 1.3600 1.2700 6.85%
  YoY % 6.78% 16.45% 0.66% 5.59% 5.15% 7.09% -
  Horiz. % 148.82% 139.37% 119.69% 118.90% 112.60% 107.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 52.38 49.35 51.83 52.30 45.23 40.26 33.81 7.57%
  YoY % 6.14% -4.78% -0.90% 15.63% 12.34% 19.08% -
  Horiz. % 154.92% 145.96% 153.30% 154.69% 133.78% 119.08% 100.00%
EPS 5.17 4.07 1.99 3.49 2.99 3.33 2.23 15.04%
  YoY % 27.03% 104.52% -42.98% 16.72% -10.21% 49.33% -
  Horiz. % 231.84% 182.51% 89.24% 156.50% 134.08% 149.33% 100.00%
DPS 0.00 0.87 0.78 0.02 0.01 1.25 1.24 -
  YoY % 0.00% 11.54% 3,800.00% 100.00% -99.20% 0.81% -
  Horiz. % 0.00% 70.16% 62.90% 1.61% 0.81% 100.81% 100.00%
NAPS 0.4727 0.4412 0.3378 0.3774 0.3577 0.3399 0.3155 6.97%
  YoY % 7.14% 30.61% -10.49% 5.51% 5.24% 7.73% -
  Horiz. % 149.83% 139.84% 107.07% 119.62% 113.38% 107.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.5300 0.7300 0.9500 1.1300 1.1500 1.0800 1.4500 -
P/RPS 0.73 0.37 0.41 0.54 0.64 0.67 1.07 -6.17%
  YoY % 97.30% -9.76% -24.07% -15.62% -4.48% -37.38% -
  Horiz. % 68.22% 34.58% 38.32% 50.47% 59.81% 62.62% 100.00%
P/EPS 7.41 4.47 10.63 8.10 9.62 8.10 16.17 -12.19%
  YoY % 65.77% -57.95% 31.23% -15.80% 18.77% -49.91% -
  Horiz. % 45.83% 27.64% 65.74% 50.09% 59.49% 50.09% 100.00%
EY 13.50 22.36 9.41 12.35 10.40 12.35 6.18 13.90%
  YoY % -39.62% 137.62% -23.81% 18.75% -15.79% 99.84% -
  Horiz. % 218.45% 361.81% 152.27% 199.84% 168.28% 199.84% 100.00%
DY 0.00 4.79 3.68 0.06 0.04 4.63 3.45 -
  YoY % 0.00% 30.16% 6,033.33% 50.00% -99.14% 34.20% -
  Horiz. % 0.00% 138.84% 106.67% 1.74% 1.16% 134.20% 100.00%
P/NAPS 0.81 0.41 0.63 0.75 0.80 0.79 1.14 -5.53%
  YoY % 97.56% -34.92% -16.00% -6.25% 1.27% -30.70% -
  Horiz. % 71.05% 35.96% 55.26% 65.79% 70.18% 69.30% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 27/05/08 30/05/07 30/05/06 30/05/05 31/05/04 -
Price 1.4400 0.8800 0.9700 1.0900 1.1900 1.0100 1.3300 -
P/RPS 0.69 0.44 0.42 0.52 0.66 0.63 0.98 -5.68%
  YoY % 56.82% 4.76% -19.23% -21.21% 4.76% -35.71% -
  Horiz. % 70.41% 44.90% 42.86% 53.06% 67.35% 64.29% 100.00%
P/EPS 6.97 5.39 10.85 7.81 9.95 7.57 14.83 -11.82%
  YoY % 29.31% -50.32% 38.92% -21.51% 31.44% -48.95% -
  Horiz. % 47.00% 36.35% 73.16% 52.66% 67.09% 51.05% 100.00%
EY 14.35 18.55 9.21 12.81 10.05 13.21 6.74 13.42%
  YoY % -22.64% 101.41% -28.10% 27.46% -23.92% 95.99% -
  Horiz. % 212.91% 275.22% 136.65% 190.06% 149.11% 195.99% 100.00%
DY 0.00 3.98 3.61 0.06 0.04 4.95 3.76 -
  YoY % 0.00% 10.25% 5,916.67% 50.00% -99.19% 31.65% -
  Horiz. % 0.00% 105.85% 96.01% 1.60% 1.06% 131.65% 100.00%
P/NAPS 0.76 0.50 0.64 0.72 0.83 0.74 1.05 -5.24%
  YoY % 52.00% -21.87% -11.11% -13.25% 12.16% -29.52% -
  Horiz. % 72.38% 47.62% 60.95% 68.57% 79.05% 70.48% 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