Highlights

[OFI] QoQ Annualized Quarter Result on 2012-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     9.31%    YoY -     11.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 220,190 215,836 212,100 210,592 203,730 207,140 195,269 8.33%
  QoQ % 2.02% 1.76% 0.72% 3.37% -1.65% 6.08% -
  Horiz. % 112.76% 110.53% 108.62% 107.85% 104.33% 106.08% 100.00%
PBT 20,704 20,176 16,311 17,549 15,920 9,828 16,799 14.94%
  QoQ % 2.62% 23.70% -7.06% 10.23% 61.99% -41.50% -
  Horiz. % 123.25% 120.10% 97.10% 104.47% 94.77% 58.50% 100.00%
Tax -4,342 -3,940 -3,459 -3,693 -3,176 -3,516 -3,442 16.73%
  QoQ % -10.20% -13.91% 6.34% -16.29% 9.67% -2.15% -
  Horiz. % 126.15% 114.47% 100.49% 107.30% 92.27% 102.15% 100.00%
NP 16,362 16,236 12,852 13,856 12,744 6,312 13,357 14.47%
  QoQ % 0.78% 26.33% -7.25% 8.73% 101.90% -52.74% -
  Horiz. % 122.50% 121.55% 96.22% 103.74% 95.41% 47.26% 100.00%
NP to SH 16,358 16,240 12,773 13,749 12,578 6,144 13,088 16.01%
  QoQ % 0.73% 27.14% -7.10% 9.31% 104.72% -53.06% -
  Horiz. % 124.98% 124.08% 97.59% 105.05% 96.10% 46.94% 100.00%
Tax Rate 20.97 % 19.53 % 21.21 % 21.05 % 19.95 % 35.78 % 20.49 % 1.55%
  QoQ % 7.37% -7.92% 0.76% 5.51% -44.24% 74.62% -
  Horiz. % 102.34% 95.31% 103.51% 102.73% 97.36% 174.62% 100.00%
Total Cost 203,828 199,600 199,248 196,736 190,986 200,828 181,912 7.87%
  QoQ % 2.12% 0.18% 1.28% 3.01% -4.90% 10.40% -
  Horiz. % 112.05% 109.72% 109.53% 108.15% 104.99% 110.40% 100.00%
Net Worth 138,616 136,732 132,589 131,374 129,620 126,599 124,819 7.23%
  QoQ % 1.38% 3.12% 0.92% 1.35% 2.39% 1.43% -
  Horiz. % 111.05% 109.54% 106.23% 105.25% 103.85% 101.43% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,800 4,797 4,799 4,799 4,800 2,400 4,800 -0.00%
  QoQ % 0.06% -0.04% 0.01% -0.04% 100.03% -50.01% -
  Horiz. % 100.00% 99.94% 99.98% 99.97% 100.00% 49.99% 100.00%
Div Payout % 29.35 % 29.54 % 37.58 % 34.90 % 38.17 % 39.06 % 36.68 % -13.80%
  QoQ % -0.64% -21.39% 7.68% -8.57% -2.28% 6.49% -
  Horiz. % 80.02% 80.53% 102.45% 95.15% 104.06% 106.49% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 138,616 136,732 132,589 131,374 129,620 126,599 124,819 7.23%
  QoQ % 1.38% 3.12% 0.92% 1.35% 2.39% 1.43% -
  Horiz. % 111.05% 109.54% 106.23% 105.25% 103.85% 101.43% 100.00%
NOSH 60,007 59,970 59,995 59,988 60,009 60,000 60,009 -0.00%
  QoQ % 0.06% -0.04% 0.01% -0.04% 0.02% -0.02% -
  Horiz. % 100.00% 99.94% 99.98% 99.97% 100.00% 99.98% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.43 % 7.52 % 6.06 % 6.58 % 6.26 % 3.05 % 6.84 % 5.67%
  QoQ % -1.20% 24.09% -7.90% 5.11% 105.25% -55.41% -
  Horiz. % 108.63% 109.94% 88.60% 96.20% 91.52% 44.59% 100.00%
ROE 11.80 % 11.88 % 9.63 % 10.47 % 9.70 % 4.85 % 10.49 % 8.15%
  QoQ % -0.67% 23.36% -8.02% 7.94% 100.00% -53.77% -
  Horiz. % 112.49% 113.25% 91.80% 99.81% 92.47% 46.23% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 366.94 359.90 353.53 351.05 339.50 345.23 325.40 8.33%
  QoQ % 1.96% 1.80% 0.71% 3.40% -1.66% 6.09% -
  Horiz. % 112.77% 110.60% 108.64% 107.88% 104.33% 106.09% 100.00%
EPS 27.26 27.08 21.29 22.92 20.96 10.24 21.81 16.02%
  QoQ % 0.66% 27.20% -7.11% 9.35% 104.69% -53.05% -
  Horiz. % 124.99% 124.16% 97.62% 105.09% 96.10% 46.95% 100.00%
DPS 8.00 8.00 8.00 8.00 8.00 4.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% -50.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00%
NAPS 2.3100 2.2800 2.2100 2.1900 2.1600 2.1100 2.0800 7.24%
  QoQ % 1.32% 3.17% 0.91% 1.39% 2.37% 1.44% -
  Horiz. % 111.06% 109.62% 106.25% 105.29% 103.85% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 91.75 89.93 88.38 87.75 84.89 86.31 81.36 8.33%
  QoQ % 2.02% 1.75% 0.72% 3.37% -1.65% 6.08% -
  Horiz. % 112.77% 110.53% 108.63% 107.85% 104.34% 106.08% 100.00%
EPS 6.82 6.77 5.32 5.73 5.24 2.56 5.45 16.11%
  QoQ % 0.74% 27.26% -7.16% 9.35% 104.69% -53.03% -
  Horiz. % 125.14% 124.22% 97.61% 105.14% 96.15% 46.97% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 1.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% -50.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00%
NAPS 0.5776 0.5697 0.5525 0.5474 0.5401 0.5275 0.5201 7.23%
  QoQ % 1.39% 3.11% 0.93% 1.35% 2.39% 1.42% -
  Horiz. % 111.06% 109.54% 106.23% 105.25% 103.85% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.0200 1.8700 1.7000 1.6700 1.6800 1.5400 1.5200 -
P/RPS 0.55 0.52 0.48 0.48 0.49 0.45 0.47 11.04%
  QoQ % 5.77% 8.33% 0.00% -2.04% 8.89% -4.26% -
  Horiz. % 117.02% 110.64% 102.13% 102.13% 104.26% 95.74% 100.00%
P/EPS 7.41 6.91 7.98 7.29 8.02 15.04 6.97 4.16%
  QoQ % 7.24% -13.41% 9.47% -9.10% -46.68% 115.78% -
  Horiz. % 106.31% 99.14% 114.49% 104.59% 115.06% 215.78% 100.00%
EY 13.50 14.48 12.52 13.72 12.48 6.65 14.35 -3.99%
  QoQ % -6.77% 15.65% -8.75% 9.94% 87.67% -53.66% -
  Horiz. % 94.08% 100.91% 87.25% 95.61% 86.97% 46.34% 100.00%
DY 3.96 4.28 4.71 4.79 4.76 2.60 5.26 -17.23%
  QoQ % -7.48% -9.13% -1.67% 0.63% 83.08% -50.57% -
  Horiz. % 75.29% 81.37% 89.54% 91.06% 90.49% 49.43% 100.00%
P/NAPS 0.87 0.82 0.77 0.76 0.78 0.73 0.73 12.40%
  QoQ % 6.10% 6.49% 1.32% -2.56% 6.85% 0.00% -
  Horiz. % 119.18% 112.33% 105.48% 104.11% 106.85% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 28/05/13 26/02/13 22/11/12 28/08/12 29/05/12 -
Price 2.2400 1.7500 2.0100 1.7100 1.7000 1.8800 1.4800 -
P/RPS 0.61 0.49 0.57 0.49 0.50 0.54 0.45 22.46%
  QoQ % 24.49% -14.04% 16.33% -2.00% -7.41% 20.00% -
  Horiz. % 135.56% 108.89% 126.67% 108.89% 111.11% 120.00% 100.00%
P/EPS 8.22 6.46 9.44 7.46 8.11 18.36 6.79 13.58%
  QoQ % 27.24% -31.57% 26.54% -8.01% -55.83% 170.40% -
  Horiz. % 121.06% 95.14% 139.03% 109.87% 119.44% 270.40% 100.00%
EY 12.17 15.47 10.59 13.40 12.33 5.45 14.74 -11.98%
  QoQ % -21.33% 46.08% -20.97% 8.68% 126.24% -63.03% -
  Horiz. % 82.56% 104.95% 71.85% 90.91% 83.65% 36.97% 100.00%
DY 3.57 4.57 3.98 4.68 4.71 2.13 5.41 -24.18%
  QoQ % -21.88% 14.82% -14.96% -0.64% 121.13% -60.63% -
  Horiz. % 65.99% 84.47% 73.57% 86.51% 87.06% 39.37% 100.00%
P/NAPS 0.97 0.77 0.91 0.78 0.79 0.89 0.71 23.10%
  QoQ % 25.97% -15.38% 16.67% -1.27% -11.24% 25.35% -
  Horiz. % 136.62% 108.45% 128.17% 109.86% 111.27% 125.35% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  249  535  1197 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 MQTECH 0.090.00 
 DGB 0.055+0.005 
 PDZ 0.21+0.005 
 FINTEC 0.105+0.015 
 EDUSPEC 0.025+0.005 
 LUSTER 0.135+0.01 
 HUBLINE 0.08+0.01 
 AIRASIA 0.71+0.005 
 MLAB 0.06+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