Highlights

[OFI] QoQ Annualized Quarter 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 -     -9.17%    YoY -     26.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 144,924 141,558 140,916 125,710 124,874 115,964 116,944 15.33%
  QoQ % 2.38% 0.46% 12.10% 0.67% 7.68% -0.84% -
  Horiz. % 123.93% 121.05% 120.50% 107.50% 106.78% 99.16% 100.00%
PBT 13,477 13,624 15,072 13,826 15,797 15,580 10,896 15.18%
  QoQ % -1.08% -9.61% 9.01% -12.48% 1.39% 42.99% -
  Horiz. % 123.69% 125.04% 138.33% 126.89% 144.98% 142.99% 100.00%
Tax -3,237 -2,518 -3,012 -1,182 -1,821 -1,848 -2,548 17.26%
  QoQ % -28.57% 16.40% -154.82% 35.10% 1.44% 27.47% -
  Horiz. % 127.05% 98.82% 118.21% 46.39% 71.48% 72.53% 100.00%
NP 10,240 11,106 12,060 12,644 13,976 13,732 8,348 14.55%
  QoQ % -7.80% -7.91% -4.62% -9.53% 1.78% 64.49% -
  Horiz. % 122.66% 133.04% 144.47% 151.46% 167.42% 164.49% 100.00%
NP to SH 10,241 11,106 12,060 12,401 13,653 13,242 8,400 14.08%
  QoQ % -7.79% -7.91% -2.75% -9.17% 3.11% 57.64% -
  Horiz. % 121.92% 132.21% 143.57% 147.63% 162.54% 157.64% 100.00%
Tax Rate 24.02 % 18.48 % 19.98 % 8.55 % 11.53 % 11.86 % 23.38 % 1.81%
  QoQ % 29.98% -7.51% 133.68% -25.85% -2.78% -49.27% -
  Horiz. % 102.74% 79.04% 85.46% 36.57% 49.32% 50.73% 100.00%
Total Cost 134,684 130,452 128,856 113,066 110,898 102,232 108,596 15.39%
  QoQ % 3.24% 1.24% 13.97% 1.95% 8.48% -5.86% -
  Horiz. % 124.02% 120.13% 118.66% 104.12% 102.12% 94.14% 100.00%
Net Worth 117,015 115,737 116,284 113,390 112,178 109,750 107,999 5.47%
  QoQ % 1.10% -0.47% 2.55% 1.08% 2.21% 1.62% -
  Horiz. % 108.35% 107.16% 107.67% 104.99% 103.87% 101.62% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 48 47 - - - - - -
  QoQ % 0.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.07% 100.00% - - - - -
Div Payout % 0.47 % 0.43 % - % - % - % - % - % -
  QoQ % 9.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.30% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 117,015 115,737 116,284 113,390 112,178 109,750 107,999 5.47%
  QoQ % 1.10% -0.47% 2.55% 1.08% 2.21% 1.62% -
  Horiz. % 108.35% 107.16% 107.67% 104.99% 103.87% 101.62% 100.00%
NOSH 60,007 59,967 59,940 59,995 59,988 59,972 59,999 0.01%
  QoQ % 0.07% 0.05% -0.09% 0.01% 0.03% -0.05% -
  Horiz. % 100.01% 99.95% 99.90% 99.99% 99.98% 99.95% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.07 % 7.85 % 8.56 % 10.06 % 11.19 % 11.84 % 7.14 % -0.65%
  QoQ % -9.94% -8.29% -14.91% -10.10% -5.49% 65.83% -
  Horiz. % 99.02% 109.94% 119.89% 140.90% 156.72% 165.83% 100.00%
ROE 8.75 % 9.60 % 10.37 % 10.94 % 12.17 % 12.07 % 7.78 % 8.12%
  QoQ % -8.85% -7.43% -5.21% -10.11% 0.83% 55.14% -
  Horiz. % 112.47% 123.39% 133.29% 140.62% 156.43% 155.14% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 241.51 236.06 235.09 209.53 208.17 193.36 194.91 15.32%
  QoQ % 2.31% 0.41% 12.20% 0.65% 7.66% -0.80% -
  Horiz. % 123.91% 121.11% 120.61% 107.50% 106.80% 99.20% 100.00%
EPS 17.07 18.52 20.12 20.67 22.76 22.08 14.00 14.09%
  QoQ % -7.83% -7.95% -2.66% -9.18% 3.08% 57.71% -
  Horiz. % 121.93% 132.29% 143.71% 147.64% 162.57% 157.71% 100.00%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.9500 1.9300 1.9400 1.8900 1.8700 1.8300 1.8000 5.47%
  QoQ % 1.04% -0.52% 2.65% 1.07% 2.19% 1.67% -
  Horiz. % 108.33% 107.22% 107.78% 105.00% 103.89% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.39 58.98 58.72 52.38 52.03 48.32 48.73 15.33%
  QoQ % 2.39% 0.44% 12.10% 0.67% 7.68% -0.84% -
  Horiz. % 123.93% 121.03% 120.50% 107.49% 106.77% 99.16% 100.00%
EPS 4.27 4.63 5.03 5.17 5.69 5.52 3.50 14.13%
  QoQ % -7.78% -7.95% -2.71% -9.14% 3.08% 57.71% -
  Horiz. % 122.00% 132.29% 143.71% 147.71% 162.57% 157.71% 100.00%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.4876 0.4822 0.4845 0.4725 0.4674 0.4573 0.4500 5.48%
  QoQ % 1.12% -0.47% 2.54% 1.09% 2.21% 1.62% -
  Horiz. % 108.36% 107.16% 107.67% 105.00% 103.87% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.6200 1.7100 1.5400 1.5300 1.4300 0.9800 0.9000 -
P/RPS 0.67 0.72 0.66 0.73 0.69 0.51 0.46 28.40%
  QoQ % -6.94% 9.09% -9.59% 5.80% 35.29% 10.87% -
  Horiz. % 145.65% 156.52% 143.48% 158.70% 150.00% 110.87% 100.00%
P/EPS 9.49 9.23 7.65 7.40 6.28 4.44 6.43 29.54%
  QoQ % 2.82% 20.65% 3.38% 17.83% 41.44% -30.95% -
  Horiz. % 147.59% 143.55% 118.97% 115.09% 97.67% 69.05% 100.00%
EY 10.53 10.83 13.06 13.51 15.92 22.53 15.56 -22.86%
  QoQ % -2.77% -17.08% -3.33% -15.14% -29.34% 44.79% -
  Horiz. % 67.67% 69.60% 83.93% 86.83% 102.31% 144.79% 100.00%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 0.83 0.89 0.79 0.81 0.76 0.54 0.50 40.07%
  QoQ % -6.74% 12.66% -2.47% 6.58% 40.74% 8.00% -
  Horiz. % 166.00% 178.00% 158.00% 162.00% 152.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 -
Price 1.6700 1.7000 1.9600 1.4400 1.4700 1.4200 1.0000 -
P/RPS 0.69 0.72 0.83 0.69 0.71 0.73 0.51 22.26%
  QoQ % -4.17% -13.25% 20.29% -2.82% -2.74% 43.14% -
  Horiz. % 135.29% 141.18% 162.75% 135.29% 139.22% 143.14% 100.00%
P/EPS 9.79 9.18 9.74 6.97 6.46 6.43 7.14 23.35%
  QoQ % 6.64% -5.75% 39.74% 7.89% 0.47% -9.94% -
  Horiz. % 137.11% 128.57% 136.41% 97.62% 90.48% 90.06% 100.00%
EY 10.22 10.89 10.27 14.35 15.48 15.55 14.00 -18.88%
  QoQ % -6.15% 6.04% -28.43% -7.30% -0.45% 11.07% -
  Horiz. % 73.00% 77.79% 73.36% 102.50% 110.57% 111.07% 100.00%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 0.86 0.88 1.01 0.76 0.79 0.78 0.56 33.00%
  QoQ % -2.27% -12.87% 32.89% -3.80% 1.28% 39.29% -
  Horiz. % 153.57% 157.14% 180.36% 135.71% 141.07% 139.29% 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.
 


 

126  225  474  1471 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.10+0.01 
Partners & Brokers