Highlights

[OFI] YoY TTM Result on 2008-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 31-Mar-2008  [#4]
Profit Trend QoQ -     -36.95%    YoY -     -43.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 149,295 125,710 118,441 124,397 125,508 108,555 96,632 7.52%
  YoY % 18.76% 6.14% -4.79% -0.89% 15.62% 12.34% -
  Horiz. % 154.50% 130.09% 122.57% 128.73% 129.88% 112.34% 100.00%
PBT 11,088 13,826 10,055 5,329 10,967 9,022 9,607 2.42%
  YoY % -19.80% 37.50% 88.68% -51.41% 21.56% -6.09% -
  Horiz. % 115.42% 143.92% 104.66% 55.47% 114.16% 93.91% 100.00%
Tax -2,348 -1,182 -288 -563 -2,597 -1,841 -1,606 6.53%
  YoY % -98.65% -310.42% 48.85% 78.32% -41.06% -14.63% -
  Horiz. % 146.20% 73.60% 17.93% 35.06% 161.71% 114.63% 100.00%
NP 8,740 12,644 9,767 4,766 8,370 7,181 8,001 1.48%
  YoY % -30.88% 29.46% 104.93% -43.06% 16.56% -10.25% -
  Horiz. % 109.24% 158.03% 122.07% 59.57% 104.61% 89.75% 100.00%
NP to SH 8,700 12,401 9,768 4,767 8,372 7,181 8,001 1.41%
  YoY % -29.84% 26.96% 104.91% -43.06% 16.59% -10.25% -
  Horiz. % 108.74% 154.99% 122.08% 59.58% 104.64% 89.75% 100.00%
Tax Rate 21.18 % 8.55 % 2.86 % 10.56 % 23.68 % 20.41 % 16.72 % 4.02%
  YoY % 147.72% 198.95% -72.92% -55.41% 16.02% 22.07% -
  Horiz. % 126.67% 51.14% 17.11% 63.16% 141.63% 122.07% 100.00%
Total Cost 140,555 113,066 108,674 119,631 117,138 101,374 88,631 7.98%
  YoY % 24.31% 4.04% -9.16% 2.13% 15.55% 14.38% -
  Horiz. % 158.58% 127.57% 122.61% 134.98% 132.16% 114.38% 100.00%
Net Worth 116,285 113,452 105,898 81,066 90,568 85,858 81,566 6.09%
  YoY % 2.50% 7.13% 30.63% -10.49% 5.49% 5.26% -
  Horiz. % 142.57% 139.09% 129.83% 99.39% 111.04% 105.26% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 1,222 0 2,094 1,866 41 30 2,998 -13.88%
  YoY % 0.00% 0.00% 12.18% 4,346.03% 39.86% -99.00% -
  Horiz. % 40.78% 0.00% 69.83% 62.25% 1.40% 1.00% 100.00%
Div Payout % 14.06 % - % 21.44 % 39.16 % 0.50 % 0.42 % 37.48 % -15.07%
  YoY % 0.00% 0.00% -45.25% 7,732.00% 19.05% -98.88% -
  Horiz. % 37.51% 0.00% 57.20% 104.48% 1.33% 1.12% 100.00%
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 116,285 113,452 105,898 81,066 90,568 85,858 81,566 6.09%
  YoY % 2.50% 7.13% 30.63% -10.49% 5.49% 5.26% -
  Horiz. % 142.57% 139.09% 129.83% 99.39% 111.04% 105.26% 100.00%
NOSH 59,941 60,027 59,829 53,333 59,979 60,040 59,975 -0.01%
  YoY % -0.14% 0.33% 12.18% -11.08% -0.10% 0.11% -
  Horiz. % 99.94% 100.09% 99.76% 88.93% 100.01% 100.11% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.85 % 10.06 % 8.25 % 3.83 % 6.67 % 6.62 % 8.28 % -5.62%
  YoY % -41.85% 21.94% 115.40% -42.58% 0.76% -20.05% -
  Horiz. % 70.65% 121.50% 99.64% 46.26% 80.56% 79.95% 100.00%
ROE 7.48 % 10.93 % 9.22 % 5.88 % 9.24 % 8.36 % 9.81 % -4.42%
  YoY % -31.56% 18.55% 56.80% -36.36% 10.53% -14.78% -
  Horiz. % 76.25% 111.42% 93.99% 59.94% 94.19% 85.22% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 249.07 209.42 197.96 233.24 209.25 180.80 161.12 7.53%
  YoY % 18.93% 5.79% -15.13% 11.46% 15.74% 12.21% -
  Horiz. % 154.59% 129.98% 122.86% 144.76% 129.87% 112.21% 100.00%
EPS 14.51 20.66 16.33 8.94 13.96 11.96 13.34 1.41%
  YoY % -29.77% 26.52% 82.66% -35.96% 16.72% -10.34% -
  Horiz. % 108.77% 154.87% 122.41% 67.02% 104.65% 89.66% 100.00%
DPS 2.04 0.00 3.50 3.50 0.07 0.05 5.00 -13.87%
  YoY % 0.00% 0.00% 0.00% 4,900.00% 40.00% -99.00% -
  Horiz. % 40.80% 0.00% 70.00% 70.00% 1.40% 1.00% 100.00%
NAPS 1.9400 1.8900 1.7700 1.5200 1.5100 1.4300 1.3600 6.10%
  YoY % 2.65% 6.78% 16.45% 0.66% 5.59% 5.15% -
  Horiz. % 142.65% 138.97% 130.15% 111.76% 111.03% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 62.21 52.38 49.35 51.83 52.30 45.23 40.26 7.52%
  YoY % 18.77% 6.14% -4.78% -0.90% 15.63% 12.34% -
  Horiz. % 154.52% 130.10% 122.58% 128.74% 129.91% 112.34% 100.00%
EPS 3.63 5.17 4.07 1.99 3.49 2.99 3.33 1.45%
  YoY % -29.79% 27.03% 104.52% -42.98% 16.72% -10.21% -
  Horiz. % 109.01% 155.26% 122.22% 59.76% 104.80% 89.79% 100.00%
DPS 0.51 0.00 0.87 0.78 0.02 0.01 1.25 -13.87%
  YoY % 0.00% 0.00% 11.54% 3,800.00% 100.00% -99.20% -
  Horiz. % 40.80% 0.00% 69.60% 62.40% 1.60% 0.80% 100.00%
NAPS 0.4845 0.4727 0.4412 0.3378 0.3774 0.3577 0.3399 6.08%
  YoY % 2.50% 7.14% 30.61% -10.49% 5.51% 5.24% -
  Horiz. % 142.54% 139.07% 129.80% 99.38% 111.03% 105.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.6100 1.5300 0.7300 0.9500 1.1300 1.1500 1.0800 -
P/RPS 0.65 0.73 0.37 0.41 0.54 0.64 0.67 -0.50%
  YoY % -10.96% 97.30% -9.76% -24.07% -15.62% -4.48% -
  Horiz. % 97.01% 108.96% 55.22% 61.19% 80.60% 95.52% 100.00%
P/EPS 11.09 7.41 4.47 10.63 8.10 9.62 8.10 5.37%
  YoY % 49.66% 65.77% -57.95% 31.23% -15.80% 18.77% -
  Horiz. % 136.91% 91.48% 55.19% 131.23% 100.00% 118.77% 100.00%
EY 9.02 13.50 22.36 9.41 12.35 10.40 12.35 -5.10%
  YoY % -33.19% -39.62% 137.62% -23.81% 18.75% -15.79% -
  Horiz. % 73.04% 109.31% 181.05% 76.19% 100.00% 84.21% 100.00%
DY 1.27 0.00 4.79 3.68 0.06 0.04 4.63 -19.39%
  YoY % 0.00% 0.00% 30.16% 6,033.33% 50.00% -99.14% -
  Horiz. % 27.43% 0.00% 103.46% 79.48% 1.30% 0.86% 100.00%
P/NAPS 0.83 0.81 0.41 0.63 0.75 0.80 0.79 0.83%
  YoY % 2.47% 97.56% -34.92% -16.00% -6.25% 1.27% -
  Horiz. % 105.06% 102.53% 51.90% 79.75% 94.94% 101.27% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 27/05/09 27/05/08 30/05/07 30/05/06 30/05/05 -
Price 1.6100 1.4400 0.8800 0.9700 1.0900 1.1900 1.0100 -
P/RPS 0.65 0.69 0.44 0.42 0.52 0.66 0.63 0.52%
  YoY % -5.80% 56.82% 4.76% -19.23% -21.21% 4.76% -
  Horiz. % 103.17% 109.52% 69.84% 66.67% 82.54% 104.76% 100.00%
P/EPS 11.09 6.97 5.39 10.85 7.81 9.95 7.57 6.57%
  YoY % 59.11% 29.31% -50.32% 38.92% -21.51% 31.44% -
  Horiz. % 146.50% 92.07% 71.20% 143.33% 103.17% 131.44% 100.00%
EY 9.02 14.35 18.55 9.21 12.81 10.05 13.21 -6.16%
  YoY % -37.14% -22.64% 101.41% -28.10% 27.46% -23.92% -
  Horiz. % 68.28% 108.63% 140.42% 69.72% 96.97% 76.08% 100.00%
DY 1.27 0.00 3.98 3.61 0.06 0.04 4.95 -20.28%
  YoY % 0.00% 0.00% 10.25% 5,916.67% 50.00% -99.19% -
  Horiz. % 25.66% 0.00% 80.40% 72.93% 1.21% 0.81% 100.00%
P/NAPS 0.83 0.76 0.50 0.64 0.72 0.83 0.74 1.93%
  YoY % 9.21% 52.00% -21.87% -11.11% -13.25% 12.16% -
  Horiz. % 112.16% 102.70% 67.57% 86.49% 97.30% 112.16% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers