Highlights

[OFI] QoQ Annualized Quarter Result on 2009-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     3.11%    YoY -     17.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 141,558 140,916 125,710 124,874 115,964 116,944 118,441 12.61%
  QoQ % 0.46% 12.10% 0.67% 7.68% -0.84% -1.26% -
  Horiz. % 119.52% 118.98% 106.14% 105.43% 97.91% 98.74% 100.00%
PBT 13,624 15,072 13,826 15,797 15,580 10,896 10,055 22.42%
  QoQ % -9.61% 9.01% -12.48% 1.39% 42.99% 8.36% -
  Horiz. % 135.49% 149.90% 137.50% 157.11% 154.95% 108.36% 100.00%
Tax -2,518 -3,012 -1,182 -1,821 -1,848 -2,548 -288 323.84%
  QoQ % 16.40% -154.82% 35.10% 1.44% 27.47% -784.72% -
  Horiz. % 874.31% 1,045.83% 410.42% 632.41% 641.67% 884.72% 100.00%
NP 11,106 12,060 12,644 13,976 13,732 8,348 9,767 8.93%
  QoQ % -7.91% -4.62% -9.53% 1.78% 64.49% -14.53% -
  Horiz. % 113.71% 123.48% 129.46% 143.09% 140.60% 85.47% 100.00%
NP to SH 11,106 12,060 12,401 13,653 13,242 8,400 9,768 8.93%
  QoQ % -7.91% -2.75% -9.17% 3.11% 57.64% -14.00% -
  Horiz. % 113.70% 123.46% 126.96% 139.78% 135.57% 86.00% 100.00%
Tax Rate 18.48 % 19.98 % 8.55 % 11.53 % 11.86 % 23.38 % 2.86 % 246.52%
  QoQ % -7.51% 133.68% -25.85% -2.78% -49.27% 717.48% -
  Horiz. % 646.15% 698.60% 298.95% 403.15% 414.69% 817.48% 100.00%
Total Cost 130,452 128,856 113,066 110,898 102,232 108,596 108,674 12.94%
  QoQ % 1.24% 13.97% 1.95% 8.48% -5.86% -0.07% -
  Horiz. % 120.04% 118.57% 104.04% 102.05% 94.07% 99.93% 100.00%
Net Worth 115,737 116,284 113,390 112,178 109,750 107,999 106,199 5.90%
  QoQ % -0.47% 2.55% 1.08% 2.21% 1.62% 1.69% -
  Horiz. % 108.98% 109.50% 106.77% 105.63% 103.34% 101.69% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 47 - - - - - 2,099 -91.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.28% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 0.43 % - % - % - % - % - % 21.50 % -92.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 115,737 116,284 113,390 112,178 109,750 107,999 106,199 5.90%
  QoQ % -0.47% 2.55% 1.08% 2.21% 1.62% 1.69% -
  Horiz. % 108.98% 109.50% 106.77% 105.63% 103.34% 101.69% 100.00%
NOSH 59,967 59,940 59,995 59,988 59,972 59,999 59,999 -0.04%
  QoQ % 0.05% -0.09% 0.01% 0.03% -0.05% 0.00% -
  Horiz. % 99.95% 99.90% 99.99% 99.98% 99.95% 100.00% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.85 % 8.56 % 10.06 % 11.19 % 11.84 % 7.14 % 8.25 % -3.26%
  QoQ % -8.29% -14.91% -10.10% -5.49% 65.83% -13.45% -
  Horiz. % 95.15% 103.76% 121.94% 135.64% 143.52% 86.55% 100.00%
ROE 9.60 % 10.37 % 10.94 % 12.17 % 12.07 % 7.78 % 9.20 % 2.88%
  QoQ % -7.43% -5.21% -10.11% 0.83% 55.14% -15.43% -
  Horiz. % 104.35% 112.72% 118.91% 132.28% 131.20% 84.57% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 236.06 235.09 209.53 208.17 193.36 194.91 197.40 12.65%
  QoQ % 0.41% 12.20% 0.65% 7.66% -0.80% -1.26% -
  Horiz. % 119.58% 119.09% 106.14% 105.46% 97.95% 98.74% 100.00%
EPS 18.52 20.12 20.67 22.76 22.08 14.00 16.28 8.97%
  QoQ % -7.95% -2.66% -9.18% 3.08% 57.71% -14.00% -
  Horiz. % 113.76% 123.59% 126.97% 139.80% 135.63% 86.00% 100.00%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 3.50 -91.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.29% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9300 1.9400 1.8900 1.8700 1.8300 1.8000 1.7700 5.93%
  QoQ % -0.52% 2.65% 1.07% 2.19% 1.67% 1.69% -
  Horiz. % 109.04% 109.60% 106.78% 105.65% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.98 58.72 52.38 52.03 48.32 48.73 49.35 12.61%
  QoQ % 0.44% 12.10% 0.67% 7.68% -0.84% -1.26% -
  Horiz. % 119.51% 118.99% 106.14% 105.43% 97.91% 98.74% 100.00%
EPS 4.63 5.03 5.17 5.69 5.52 3.50 4.07 8.97%
  QoQ % -7.95% -2.71% -9.14% 3.08% 57.71% -14.00% -
  Horiz. % 113.76% 123.59% 127.03% 139.80% 135.63% 86.00% 100.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.87 -91.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.30% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4822 0.4845 0.4725 0.4674 0.4573 0.4500 0.4425 5.89%
  QoQ % -0.47% 2.54% 1.09% 2.21% 1.62% 1.69% -
  Horiz. % 108.97% 109.49% 106.78% 105.63% 103.34% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7100 1.5400 1.5300 1.4300 0.9800 0.9000 0.7300 -
P/RPS 0.72 0.66 0.73 0.69 0.51 0.46 0.37 55.80%
  QoQ % 9.09% -9.59% 5.80% 35.29% 10.87% 24.32% -
  Horiz. % 194.59% 178.38% 197.30% 186.49% 137.84% 124.32% 100.00%
P/EPS 9.23 7.65 7.40 6.28 4.44 6.43 4.48 61.84%
  QoQ % 20.65% 3.38% 17.83% 41.44% -30.95% 43.53% -
  Horiz. % 206.03% 170.76% 165.18% 140.18% 99.11% 143.53% 100.00%
EY 10.83 13.06 13.51 15.92 22.53 15.56 22.30 -38.19%
  QoQ % -17.08% -3.33% -15.14% -29.34% 44.79% -30.22% -
  Horiz. % 48.57% 58.57% 60.58% 71.39% 101.03% 69.78% 100.00%
DY 0.05 0.00 0.00 0.00 0.00 0.00 4.79 -95.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.04% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.89 0.79 0.81 0.76 0.54 0.50 0.41 67.57%
  QoQ % 12.66% -2.47% 6.58% 40.74% 8.00% 21.95% -
  Horiz. % 217.07% 192.68% 197.56% 185.37% 131.71% 121.95% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 -
Price 1.7000 1.9600 1.4400 1.4700 1.4200 1.0000 0.8800 -
P/RPS 0.72 0.83 0.69 0.71 0.73 0.51 0.45 36.76%
  QoQ % -13.25% 20.29% -2.82% -2.74% 43.14% 13.33% -
  Horiz. % 160.00% 184.44% 153.33% 157.78% 162.22% 113.33% 100.00%
P/EPS 9.18 9.74 6.97 6.46 6.43 7.14 5.41 42.22%
  QoQ % -5.75% 39.74% 7.89% 0.47% -9.94% 31.98% -
  Horiz. % 169.69% 180.04% 128.84% 119.41% 118.85% 131.98% 100.00%
EY 10.89 10.27 14.35 15.48 15.55 14.00 18.50 -29.74%
  QoQ % 6.04% -28.43% -7.30% -0.45% 11.07% -24.32% -
  Horiz. % 58.86% 55.51% 77.57% 83.68% 84.05% 75.68% 100.00%
DY 0.05 0.00 0.00 0.00 0.00 0.00 3.98 -94.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.26% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 1.01 0.76 0.79 0.78 0.56 0.50 45.72%
  QoQ % -12.87% 32.89% -3.80% 1.28% 39.29% 12.00% -
  Horiz. % 176.00% 202.00% 152.00% 158.00% 156.00% 112.00% 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
 
 

408  475  533  967 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.155-0.02 
 KANGER 0.21-0.01 
 BINTAI 0.69-0.015 
 PTRANS 0.28-0.005 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 PARKSON 0.13-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS