Highlights

[OFI] YoY TTM Result on 2009-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     10.70%    YoY -     104.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 195,269 149,295 125,710 118,441 124,397 125,508 108,555 10.27%
  YoY % 30.79% 18.76% 6.14% -4.79% -0.89% 15.62% -
  Horiz. % 179.88% 137.53% 115.80% 109.11% 114.59% 115.62% 100.00%
PBT 16,799 11,088 13,826 10,055 5,329 10,967 9,022 10.91%
  YoY % 51.51% -19.80% 37.50% 88.68% -51.41% 21.56% -
  Horiz. % 186.20% 122.90% 153.25% 111.45% 59.07% 121.56% 100.00%
Tax -3,442 -2,348 -1,182 -288 -563 -2,597 -1,841 10.98%
  YoY % -46.59% -98.65% -310.42% 48.85% 78.32% -41.06% -
  Horiz. % 186.96% 127.54% 64.20% 15.64% 30.58% 141.06% 100.00%
NP 13,357 8,740 12,644 9,767 4,766 8,370 7,181 10.89%
  YoY % 52.83% -30.88% 29.46% 104.93% -43.06% 16.56% -
  Horiz. % 186.00% 121.71% 176.08% 136.01% 66.37% 116.56% 100.00%
NP to SH 13,027 8,700 12,401 9,768 4,767 8,372 7,181 10.43%
  YoY % 49.74% -29.84% 26.96% 104.91% -43.06% 16.59% -
  Horiz. % 181.41% 121.15% 172.69% 136.03% 66.38% 116.59% 100.00%
Tax Rate 20.49 % 21.18 % 8.55 % 2.86 % 10.56 % 23.68 % 20.41 % 0.07%
  YoY % -3.26% 147.72% 198.95% -72.92% -55.41% 16.02% -
  Horiz. % 100.39% 103.77% 41.89% 14.01% 51.74% 116.02% 100.00%
Total Cost 181,912 140,555 113,066 108,674 119,631 117,138 101,374 10.23%
  YoY % 29.42% 24.31% 4.04% -9.16% 2.13% 15.55% -
  Horiz. % 179.45% 138.65% 111.53% 107.20% 118.01% 115.55% 100.00%
Net Worth 124,734 116,285 113,452 105,898 81,066 90,568 85,858 6.42%
  YoY % 7.27% 2.50% 7.13% 30.63% -10.49% 5.49% -
  Horiz. % 145.28% 135.44% 132.14% 123.34% 94.42% 105.49% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,800 1,222 0 2,094 1,866 41 30 132.80%
  YoY % 292.59% 0.00% 0.00% 12.18% 4,346.03% 39.86% -
  Horiz. % 15,991.57% 4,073.32% 0.00% 6,975.46% 6,218.07% 139.86% 100.00%
Div Payout % 36.85 % 14.06 % - % 21.44 % 39.16 % 0.50 % 0.42 % 110.65%
  YoY % 162.09% 0.00% 0.00% -45.25% 7,732.00% 19.05% -
  Horiz. % 8,773.81% 3,347.62% 0.00% 5,104.76% 9,323.81% 119.05% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 124,734 116,285 113,452 105,898 81,066 90,568 85,858 6.42%
  YoY % 7.27% 2.50% 7.13% 30.63% -10.49% 5.49% -
  Horiz. % 145.28% 135.44% 132.14% 123.34% 94.42% 105.49% 100.00%
NOSH 59,968 59,941 60,027 59,829 53,333 59,979 60,040 -0.02%
  YoY % 0.05% -0.14% 0.33% 12.18% -11.08% -0.10% -
  Horiz. % 99.88% 99.83% 99.98% 99.65% 88.83% 99.90% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.84 % 5.85 % 10.06 % 8.25 % 3.83 % 6.67 % 6.62 % 0.55%
  YoY % 16.92% -41.85% 21.94% 115.40% -42.58% 0.76% -
  Horiz. % 103.32% 88.37% 151.96% 124.62% 57.85% 100.76% 100.00%
ROE 10.44 % 7.48 % 10.93 % 9.22 % 5.88 % 9.24 % 8.36 % 3.77%
  YoY % 39.57% -31.56% 18.55% 56.80% -36.36% 10.53% -
  Horiz. % 124.88% 89.47% 130.74% 110.29% 70.33% 110.53% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 325.62 249.07 209.42 197.96 233.24 209.25 180.80 10.29%
  YoY % 30.73% 18.93% 5.79% -15.13% 11.46% 15.74% -
  Horiz. % 180.10% 137.76% 115.83% 109.49% 129.00% 115.74% 100.00%
EPS 21.72 14.51 20.66 16.33 8.94 13.96 11.96 10.45%
  YoY % 49.69% -29.77% 26.52% 82.66% -35.96% 16.72% -
  Horiz. % 181.61% 121.32% 172.74% 136.54% 74.75% 116.72% 100.00%
DPS 8.00 2.04 0.00 3.50 3.50 0.07 0.05 132.82%
  YoY % 292.16% 0.00% 0.00% 0.00% 4,900.00% 40.00% -
  Horiz. % 16,000.00% 4,080.00% 0.00% 7,000.00% 7,000.00% 140.00% 100.00%
NAPS 2.0800 1.9400 1.8900 1.7700 1.5200 1.5100 1.4300 6.44%
  YoY % 7.22% 2.65% 6.78% 16.45% 0.66% 5.59% -
  Horiz. % 145.45% 135.66% 132.17% 123.78% 106.29% 105.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 81.36 62.21 52.38 49.35 51.83 52.30 45.23 10.27%
  YoY % 30.78% 18.77% 6.14% -4.78% -0.90% 15.63% -
  Horiz. % 179.88% 137.54% 115.81% 109.11% 114.59% 115.63% 100.00%
EPS 5.43 3.63 5.17 4.07 1.99 3.49 2.99 10.45%
  YoY % 49.59% -29.79% 27.03% 104.52% -42.98% 16.72% -
  Horiz. % 181.61% 121.40% 172.91% 136.12% 66.56% 116.72% 100.00%
DPS 2.00 0.51 0.00 0.87 0.78 0.02 0.01 141.63%
  YoY % 292.16% 0.00% 0.00% 11.54% 3,800.00% 100.00% -
  Horiz. % 20,000.00% 5,100.00% 0.00% 8,700.00% 7,800.00% 200.00% 100.00%
NAPS 0.5197 0.4845 0.4727 0.4412 0.3378 0.3774 0.3577 6.42%
  YoY % 7.27% 2.50% 7.14% 30.61% -10.49% 5.51% -
  Horiz. % 145.29% 135.45% 132.15% 123.34% 94.44% 105.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.5200 1.6100 1.5300 0.7300 0.9500 1.1300 1.1500 -
P/RPS 0.47 0.65 0.73 0.37 0.41 0.54 0.64 -5.01%
  YoY % -27.69% -10.96% 97.30% -9.76% -24.07% -15.62% -
  Horiz. % 73.44% 101.56% 114.06% 57.81% 64.06% 84.38% 100.00%
P/EPS 7.00 11.09 7.41 4.47 10.63 8.10 9.62 -5.16%
  YoY % -36.88% 49.66% 65.77% -57.95% 31.23% -15.80% -
  Horiz. % 72.77% 115.28% 77.03% 46.47% 110.50% 84.20% 100.00%
EY 14.29 9.02 13.50 22.36 9.41 12.35 10.40 5.43%
  YoY % 58.43% -33.19% -39.62% 137.62% -23.81% 18.75% -
  Horiz. % 137.40% 86.73% 129.81% 215.00% 90.48% 118.75% 100.00%
DY 5.26 1.27 0.00 4.79 3.68 0.06 0.04 125.34%
  YoY % 314.17% 0.00% 0.00% 30.16% 6,033.33% 50.00% -
  Horiz. % 13,150.00% 3,175.00% 0.00% 11,975.00% 9,200.00% 150.00% 100.00%
P/NAPS 0.73 0.83 0.81 0.41 0.63 0.75 0.80 -1.51%
  YoY % -12.05% 2.47% 97.56% -34.92% -16.00% -6.25% -
  Horiz. % 91.25% 103.75% 101.25% 51.25% 78.75% 93.75% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 27/05/10 27/05/09 27/05/08 30/05/07 30/05/06 -
Price 1.4800 1.6100 1.4400 0.8800 0.9700 1.0900 1.1900 -
P/RPS 0.45 0.65 0.69 0.44 0.42 0.52 0.66 -6.18%
  YoY % -30.77% -5.80% 56.82% 4.76% -19.23% -21.21% -
  Horiz. % 68.18% 98.48% 104.55% 66.67% 63.64% 78.79% 100.00%
P/EPS 6.81 11.09 6.97 5.39 10.85 7.81 9.95 -6.12%
  YoY % -38.59% 59.11% 29.31% -50.32% 38.92% -21.51% -
  Horiz. % 68.44% 111.46% 70.05% 54.17% 109.05% 78.49% 100.00%
EY 14.68 9.02 14.35 18.55 9.21 12.81 10.05 6.51%
  YoY % 62.75% -37.14% -22.64% 101.41% -28.10% 27.46% -
  Horiz. % 146.07% 89.75% 142.79% 184.58% 91.64% 127.46% 100.00%
DY 5.41 1.27 0.00 3.98 3.61 0.06 0.04 126.39%
  YoY % 325.98% 0.00% 0.00% 10.25% 5,916.67% 50.00% -
  Horiz. % 13,525.00% 3,175.00% 0.00% 9,950.00% 9,025.00% 150.00% 100.00%
P/NAPS 0.71 0.83 0.76 0.50 0.64 0.72 0.83 -2.57%
  YoY % -14.46% 9.21% 52.00% -21.87% -11.11% -13.25% -
  Horiz. % 85.54% 100.00% 91.57% 60.24% 77.11% 86.75% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers