Highlights

[OFI] YoY TTM Result on 2010-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     9.81%    YoY -     26.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 212,100 195,269 149,295 125,710 118,441 124,397 125,508 9.13%
  YoY % 8.62% 30.79% 18.76% 6.14% -4.79% -0.89% -
  Horiz. % 168.99% 155.58% 118.95% 100.16% 94.37% 99.11% 100.00%
PBT 16,311 16,799 11,088 13,826 10,055 5,329 10,967 6.83%
  YoY % -2.90% 51.51% -19.80% 37.50% 88.68% -51.41% -
  Horiz. % 148.73% 153.18% 101.10% 126.07% 91.68% 48.59% 100.00%
Tax -3,459 -3,442 -2,348 -1,182 -288 -563 -2,597 4.89%
  YoY % -0.49% -46.59% -98.65% -310.42% 48.85% 78.32% -
  Horiz. % 133.19% 132.54% 90.41% 45.51% 11.09% 21.68% 100.00%
NP 12,852 13,357 8,740 12,644 9,767 4,766 8,370 7.40%
  YoY % -3.78% 52.83% -30.88% 29.46% 104.93% -43.06% -
  Horiz. % 153.55% 159.58% 104.42% 151.06% 116.69% 56.94% 100.00%
NP to SH 12,773 13,027 8,700 12,401 9,768 4,767 8,372 7.29%
  YoY % -1.95% 49.74% -29.84% 26.96% 104.91% -43.06% -
  Horiz. % 152.57% 155.60% 103.92% 148.12% 116.67% 56.94% 100.00%
Tax Rate 21.21 % 20.49 % 21.18 % 8.55 % 2.86 % 10.56 % 23.68 % -1.82%
  YoY % 3.51% -3.26% 147.72% 198.95% -72.92% -55.41% -
  Horiz. % 89.57% 86.53% 89.44% 36.11% 12.08% 44.59% 100.00%
Total Cost 199,248 181,912 140,555 113,066 108,674 119,631 117,138 9.25%
  YoY % 9.53% 29.42% 24.31% 4.04% -9.16% 2.13% -
  Horiz. % 170.10% 155.30% 119.99% 96.52% 92.77% 102.13% 100.00%
Net Worth 132,653 124,734 116,285 113,452 105,898 81,066 90,568 6.56%
  YoY % 6.35% 7.27% 2.50% 7.13% 30.63% -10.49% -
  Horiz. % 146.47% 137.72% 128.40% 125.27% 116.93% 89.51% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,799 4,800 1,222 0 2,094 1,866 41 120.15%
  YoY % -0.01% 292.59% 0.00% 0.00% 12.18% 4,346.03% -
  Horiz. % 11,432.58% 11,434.25% 2,912.49% 0.00% 4,987.58% 4,446.03% 100.00%
Div Payout % 37.58 % 36.85 % 14.06 % - % 21.44 % 39.16 % 0.50 % 105.30%
  YoY % 1.98% 162.09% 0.00% 0.00% -45.25% 7,732.00% -
  Horiz. % 7,516.00% 7,370.00% 2,812.00% 0.00% 4,288.00% 7,832.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 132,653 124,734 116,285 113,452 105,898 81,066 90,568 6.56%
  YoY % 6.35% 7.27% 2.50% 7.13% 30.63% -10.49% -
  Horiz. % 146.47% 137.72% 128.40% 125.27% 116.93% 89.51% 100.00%
NOSH 60,024 59,968 59,941 60,027 59,829 53,333 59,979 0.01%
  YoY % 0.09% 0.05% -0.14% 0.33% 12.18% -11.08% -
  Horiz. % 100.08% 99.98% 99.94% 100.08% 99.75% 88.92% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.06 % 6.84 % 5.85 % 10.06 % 8.25 % 3.83 % 6.67 % -1.58%
  YoY % -11.40% 16.92% -41.85% 21.94% 115.40% -42.58% -
  Horiz. % 90.85% 102.55% 87.71% 150.82% 123.69% 57.42% 100.00%
ROE 9.63 % 10.44 % 7.48 % 10.93 % 9.22 % 5.88 % 9.24 % 0.69%
  YoY % -7.76% 39.57% -31.56% 18.55% 56.80% -36.36% -
  Horiz. % 104.22% 112.99% 80.95% 118.29% 99.78% 63.64% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 353.36 325.62 249.07 209.42 197.96 233.24 209.25 9.12%
  YoY % 8.52% 30.73% 18.93% 5.79% -15.13% 11.46% -
  Horiz. % 168.87% 155.61% 119.03% 100.08% 94.60% 111.46% 100.00%
EPS 21.28 21.72 14.51 20.66 16.33 8.94 13.96 7.27%
  YoY % -2.03% 49.69% -29.77% 26.52% 82.66% -35.96% -
  Horiz. % 152.44% 155.59% 103.94% 147.99% 116.98% 64.04% 100.00%
DPS 8.00 8.00 2.04 0.00 3.50 3.50 0.07 120.13%
  YoY % 0.00% 292.16% 0.00% 0.00% 0.00% 4,900.00% -
  Horiz. % 11,428.57% 11,428.57% 2,914.29% 0.00% 5,000.00% 5,000.00% 100.00%
NAPS 2.2100 2.0800 1.9400 1.8900 1.7700 1.5200 1.5100 6.55%
  YoY % 6.25% 7.22% 2.65% 6.78% 16.45% 0.66% -
  Horiz. % 146.36% 137.75% 128.48% 125.17% 117.22% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 88.38 81.36 62.21 52.38 49.35 51.83 52.30 9.13%
  YoY % 8.63% 30.78% 18.77% 6.14% -4.78% -0.90% -
  Horiz. % 168.99% 155.56% 118.95% 100.15% 94.36% 99.10% 100.00%
EPS 5.32 5.43 3.63 5.17 4.07 1.99 3.49 7.27%
  YoY % -2.03% 49.59% -29.79% 27.03% 104.52% -42.98% -
  Horiz. % 152.44% 155.59% 104.01% 148.14% 116.62% 57.02% 100.00%
DPS 2.00 2.00 0.51 0.00 0.87 0.78 0.02 115.29%
  YoY % 0.00% 292.16% 0.00% 0.00% 11.54% 3,800.00% -
  Horiz. % 10,000.00% 10,000.00% 2,550.00% 0.00% 4,350.00% 3,900.00% 100.00%
NAPS 0.5527 0.5197 0.4845 0.4727 0.4412 0.3378 0.3774 6.56%
  YoY % 6.35% 7.27% 2.50% 7.14% 30.61% -10.49% -
  Horiz. % 146.45% 137.71% 128.38% 125.25% 116.91% 89.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.7000 1.5200 1.6100 1.5300 0.7300 0.9500 1.1300 -
P/RPS 0.48 0.47 0.65 0.73 0.37 0.41 0.54 -1.94%
  YoY % 2.13% -27.69% -10.96% 97.30% -9.76% -24.07% -
  Horiz. % 88.89% 87.04% 120.37% 135.19% 68.52% 75.93% 100.00%
P/EPS 7.99 7.00 11.09 7.41 4.47 10.63 8.10 -0.23%
  YoY % 14.14% -36.88% 49.66% 65.77% -57.95% 31.23% -
  Horiz. % 98.64% 86.42% 136.91% 91.48% 55.19% 131.23% 100.00%
EY 12.52 14.29 9.02 13.50 22.36 9.41 12.35 0.23%
  YoY % -12.39% 58.43% -33.19% -39.62% 137.62% -23.81% -
  Horiz. % 101.38% 115.71% 73.04% 109.31% 181.05% 76.19% 100.00%
DY 4.71 5.26 1.27 0.00 4.79 3.68 0.06 106.79%
  YoY % -10.46% 314.17% 0.00% 0.00% 30.16% 6,033.33% -
  Horiz. % 7,850.00% 8,766.67% 2,116.67% 0.00% 7,983.33% 6,133.33% 100.00%
P/NAPS 0.77 0.73 0.83 0.81 0.41 0.63 0.75 0.44%
  YoY % 5.48% -12.05% 2.47% 97.56% -34.92% -16.00% -
  Horiz. % 102.67% 97.33% 110.67% 108.00% 54.67% 84.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 26/05/11 27/05/10 27/05/09 27/05/08 30/05/07 -
Price 2.0100 1.4800 1.6100 1.4400 0.8800 0.9700 1.0900 -
P/RPS 0.57 0.45 0.65 0.69 0.44 0.42 0.52 1.54%
  YoY % 26.67% -30.77% -5.80% 56.82% 4.76% -19.23% -
  Horiz. % 109.62% 86.54% 125.00% 132.69% 84.62% 80.77% 100.00%
P/EPS 9.45 6.81 11.09 6.97 5.39 10.85 7.81 3.22%
  YoY % 38.77% -38.59% 59.11% 29.31% -50.32% 38.92% -
  Horiz. % 121.00% 87.20% 142.00% 89.24% 69.01% 138.92% 100.00%
EY 10.59 14.68 9.02 14.35 18.55 9.21 12.81 -3.12%
  YoY % -27.86% 62.75% -37.14% -22.64% 101.41% -28.10% -
  Horiz. % 82.67% 114.60% 70.41% 112.02% 144.81% 71.90% 100.00%
DY 3.98 5.41 1.27 0.00 3.98 3.61 0.06 101.07%
  YoY % -26.43% 325.98% 0.00% 0.00% 10.25% 5,916.67% -
  Horiz. % 6,633.33% 9,016.67% 2,116.67% 0.00% 6,633.33% 6,016.67% 100.00%
P/NAPS 0.91 0.71 0.83 0.76 0.50 0.64 0.72 3.98%
  YoY % 28.17% -14.46% 9.21% 52.00% -21.87% -11.11% -
  Horiz. % 126.39% 98.61% 115.28% 105.56% 69.44% 88.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

261  253  475  1219 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 MRCB-WB 0.13+0.025 
 HIBISCS 0.53+0.025 
 HIBISCS-WC 0.15+0.015 
 ARMADA 0.18+0.005 
 HSI-H8M 0.345-0.065 
 VC 0.08+0.01 
 HSI-C9J 0.20+0.015 
 EKOVEST 0.48+0.02 
 SAPNRG 0.11+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers