Highlights

[OFI] QoQ Annualized Quarter Result on 2011-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -15.05%    YoY -     -29.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 187,744 176,974 180,984 149,295 144,924 141,558 140,916 21.02%
  QoQ % 6.09% -2.22% 21.23% 3.02% 2.38% 0.46% -
  Horiz. % 133.23% 125.59% 128.43% 105.95% 102.84% 100.46% 100.00%
PBT 16,074 16,910 19,036 11,088 13,477 13,624 15,072 4.37%
  QoQ % -4.94% -11.17% 71.68% -17.73% -1.08% -9.61% -
  Horiz. % 106.65% 112.19% 126.30% 73.57% 89.42% 90.39% 100.00%
Tax -3,501 -3,458 -4,800 -2,348 -3,237 -2,518 -3,012 10.53%
  QoQ % -1.25% 27.96% -104.43% 27.47% -28.57% 16.40% -
  Horiz. % 116.25% 114.81% 159.36% 77.95% 107.48% 83.60% 100.00%
NP 12,573 13,452 14,236 8,740 10,240 11,106 12,060 2.81%
  QoQ % -6.53% -5.51% 62.88% -14.65% -7.80% -7.91% -
  Horiz. % 104.26% 111.54% 118.04% 72.47% 84.91% 92.09% 100.00%
NP to SH 12,349 13,216 13,992 8,700 10,241 11,106 12,060 1.59%
  QoQ % -6.56% -5.55% 60.83% -15.05% -7.79% -7.91% -
  Horiz. % 102.40% 109.59% 116.02% 72.14% 84.92% 92.09% 100.00%
Tax Rate 21.78 % 20.45 % 25.22 % 21.18 % 24.02 % 18.48 % 19.98 % 5.90%
  QoQ % 6.50% -18.91% 19.07% -11.82% 29.98% -7.51% -
  Horiz. % 109.01% 102.35% 126.23% 106.01% 120.22% 92.49% 100.00%
Total Cost 175,170 163,522 166,748 140,555 134,684 130,452 128,856 22.65%
  QoQ % 7.12% -1.93% 18.64% 4.36% 3.24% 1.24% -
  Horiz. % 135.94% 126.90% 129.41% 109.08% 104.52% 101.24% 100.00%
Net Worth 122,373 120,636 120,000 116,400 117,015 115,737 116,284 3.45%
  QoQ % 1.44% 0.53% 3.09% -0.53% 1.10% -0.47% -
  Horiz. % 105.24% 103.74% 103.20% 100.10% 100.63% 99.53% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,798 4,801 4,800 4,800 48 47 - -
  QoQ % -0.05% 0.03% 0.00% 9,898.75% 0.07% 0.00% -
  Horiz. % 10,003.26% 10,008.45% 10,005.42% 10,005.42% 100.07% 100.00% -
Div Payout % 38.86 % 36.33 % 34.31 % 55.17 % 0.47 % 0.43 % - % -
  QoQ % 6.96% 5.89% -37.81% 11,638.30% 9.30% 0.00% -
  Horiz. % 9,037.21% 8,448.84% 7,979.07% 12,830.23% 109.30% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 122,373 120,636 120,000 116,400 117,015 115,737 116,284 3.45%
  QoQ % 1.44% 0.53% 3.09% -0.53% 1.10% -0.47% -
  Horiz. % 105.24% 103.74% 103.20% 100.10% 100.63% 99.53% 100.00%
NOSH 59,987 60,018 60,000 60,000 60,007 59,967 59,940 0.05%
  QoQ % -0.05% 0.03% 0.00% -0.01% 0.07% 0.05% -
  Horiz. % 100.08% 100.13% 100.10% 100.10% 100.11% 100.05% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.70 % 7.60 % 7.87 % 5.85 % 7.07 % 7.85 % 8.56 % -15.03%
  QoQ % -11.84% -3.43% 34.53% -17.26% -9.94% -8.29% -
  Horiz. % 78.27% 88.79% 91.94% 68.34% 82.59% 91.71% 100.00%
ROE 10.09 % 10.96 % 11.66 % 7.47 % 8.75 % 9.60 % 10.37 % -1.80%
  QoQ % -7.94% -6.00% 56.09% -14.63% -8.85% -7.43% -
  Horiz. % 97.30% 105.69% 112.44% 72.03% 84.38% 92.57% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 312.97 294.87 301.64 248.83 241.51 236.06 235.09 20.95%
  QoQ % 6.14% -2.24% 21.22% 3.03% 2.31% 0.41% -
  Horiz. % 133.13% 125.43% 128.31% 105.84% 102.73% 100.41% 100.00%
EPS 20.59 22.02 23.32 14.50 17.07 18.52 20.12 1.55%
  QoQ % -6.49% -5.57% 60.83% -15.06% -7.83% -7.95% -
  Horiz. % 102.34% 109.44% 115.90% 72.07% 84.84% 92.05% 100.00%
DPS 8.00 8.00 8.00 8.00 0.08 0.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00% 100.00% -
NAPS 2.0400 2.0100 2.0000 1.9400 1.9500 1.9300 1.9400 3.40%
  QoQ % 1.49% 0.50% 3.09% -0.51% 1.04% -0.52% -
  Horiz. % 105.15% 103.61% 103.09% 100.00% 100.52% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 78.23 73.74 75.41 62.21 60.39 58.98 58.72 21.01%
  QoQ % 6.09% -2.21% 21.22% 3.01% 2.39% 0.44% -
  Horiz. % 133.23% 125.58% 128.42% 105.94% 102.84% 100.44% 100.00%
EPS 5.15 5.51 5.83 3.63 4.27 4.63 5.03 1.58%
  QoQ % -6.53% -5.49% 60.61% -14.99% -7.78% -7.95% -
  Horiz. % 102.39% 109.54% 115.90% 72.17% 84.89% 92.05% 100.00%
DPS 2.00 2.00 2.00 2.00 0.02 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00% 100.00% -
NAPS 0.5099 0.5027 0.5000 0.4850 0.4876 0.4822 0.4845 3.46%
  QoQ % 1.43% 0.54% 3.09% -0.53% 1.12% -0.47% -
  Horiz. % 105.24% 103.76% 103.20% 100.10% 100.64% 99.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.5000 1.3600 1.6000 1.6100 1.6200 1.7100 1.5400 -
P/RPS 0.48 0.46 0.53 0.65 0.67 0.72 0.66 -19.08%
  QoQ % 4.35% -13.21% -18.46% -2.99% -6.94% 9.09% -
  Horiz. % 72.73% 69.70% 80.30% 98.48% 101.52% 109.09% 100.00%
P/EPS 7.29 6.18 6.86 11.10 9.49 9.23 7.65 -3.15%
  QoQ % 17.96% -9.91% -38.20% 16.97% 2.82% 20.65% -
  Horiz. % 95.29% 80.78% 89.67% 145.10% 124.05% 120.65% 100.00%
EY 13.72 16.19 14.58 9.01 10.53 10.83 13.06 3.33%
  QoQ % -15.26% 11.04% 61.82% -14.43% -2.77% -17.08% -
  Horiz. % 105.05% 123.97% 111.64% 68.99% 80.63% 82.92% 100.00%
DY 5.33 5.88 5.00 4.97 0.05 0.05 0.00 -
  QoQ % -9.35% 17.60% 0.60% 9,840.00% 0.00% 0.00% -
  Horiz. % 10,660.00% 11,760.00% 10,000.00% 9,940.00% 100.00% 100.00% -
P/NAPS 0.74 0.68 0.80 0.83 0.83 0.89 0.79 -4.25%
  QoQ % 8.82% -15.00% -3.61% 0.00% -6.74% 12.66% -
  Horiz. % 93.67% 86.08% 101.27% 105.06% 105.06% 112.66% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 25/08/11 26/05/11 23/02/11 22/11/10 18/08/10 -
Price 1.5900 1.4100 1.4400 1.6100 1.6700 1.7000 1.9600 -
P/RPS 0.51 0.48 0.48 0.65 0.69 0.72 0.83 -27.66%
  QoQ % 6.25% 0.00% -26.15% -5.80% -4.17% -13.25% -
  Horiz. % 61.45% 57.83% 57.83% 78.31% 83.13% 86.75% 100.00%
P/EPS 7.72 6.40 6.17 11.10 9.79 9.18 9.74 -14.32%
  QoQ % 20.62% 3.73% -44.41% 13.38% 6.64% -5.75% -
  Horiz. % 79.26% 65.71% 63.35% 113.96% 100.51% 94.25% 100.00%
EY 12.95 15.62 16.19 9.01 10.22 10.89 10.27 16.67%
  QoQ % -17.09% -3.52% 79.69% -11.84% -6.15% 6.04% -
  Horiz. % 126.10% 152.09% 157.64% 87.73% 99.51% 106.04% 100.00%
DY 5.03 5.67 5.56 4.97 0.05 0.05 0.00 -
  QoQ % -11.29% 1.98% 11.87% 9,840.00% 0.00% 0.00% -
  Horiz. % 10,060.00% 11,340.00% 11,120.00% 9,940.00% 100.00% 100.00% -
P/NAPS 0.78 0.70 0.72 0.83 0.86 0.88 1.01 -15.79%
  QoQ % 11.43% -2.78% -13.25% -3.49% -2.27% -12.87% -
  Horiz. % 77.23% 69.31% 71.29% 82.18% 85.15% 87.13% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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