Highlights

[OFI] QoQ Cumulative Quarter Result on 2010-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -75.69%    YoY -     43.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 149,295 108,693 70,779 35,229 125,710 93,656 57,982 87.97%
  QoQ % 37.35% 53.57% 100.91% -71.98% 34.23% 61.53% -
  Horiz. % 257.49% 187.46% 122.07% 60.76% 216.81% 161.53% 100.00%
PBT 11,088 10,108 6,812 3,768 13,826 11,848 7,790 26.56%
  QoQ % 9.70% 48.39% 80.79% -72.75% 16.69% 52.09% -
  Horiz. % 142.34% 129.76% 87.45% 48.37% 177.48% 152.09% 100.00%
Tax -2,348 -2,428 -1,259 -753 -1,182 -1,366 -924 86.32%
  QoQ % 3.29% -92.85% -67.20% 36.29% 13.47% -47.84% -
  Horiz. % 254.11% 262.77% 136.26% 81.49% 127.92% 147.84% 100.00%
NP 8,740 7,680 5,553 3,015 12,644 10,482 6,866 17.47%
  QoQ % 13.80% 38.30% 84.18% -76.15% 20.63% 52.67% -
  Horiz. % 127.29% 111.86% 80.88% 43.91% 184.15% 152.67% 100.00%
NP to SH 8,700 7,681 5,553 3,015 12,401 10,240 6,621 19.99%
  QoQ % 13.27% 38.32% 84.18% -75.69% 21.10% 54.66% -
  Horiz. % 131.40% 116.01% 83.87% 45.54% 187.30% 154.66% 100.00%
Tax Rate 21.18 % 24.02 % 18.48 % 19.98 % 8.55 % 11.53 % 11.86 % 47.25%
  QoQ % -11.82% 29.98% -7.51% 133.68% -25.85% -2.78% -
  Horiz. % 178.58% 202.53% 155.82% 168.47% 72.09% 97.22% 100.00%
Total Cost 140,555 101,013 65,226 32,214 113,066 83,174 51,116 96.39%
  QoQ % 39.15% 54.87% 102.48% -71.51% 35.94% 62.72% -
  Horiz. % 274.97% 197.62% 127.60% 63.02% 221.19% 162.72% 100.00%
Net Worth 116,400 117,015 115,737 116,284 113,390 112,178 109,750 4.00%
  QoQ % -0.53% 1.10% -0.47% 2.55% 1.08% 2.21% -
  Horiz. % 106.06% 106.62% 105.46% 105.95% 103.32% 102.21% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,800 36 23 - - - - -
  QoQ % 13,231.85% 50.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20,010.84% 150.10% 100.00% - - - -
Div Payout % 55.17 % 0.47 % 0.43 % - % - % - % - % -
  QoQ % 11,638.30% 9.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,830.23% 109.30% 100.00% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 116,400 117,015 115,737 116,284 113,390 112,178 109,750 4.00%
  QoQ % -0.53% 1.10% -0.47% 2.55% 1.08% 2.21% -
  Horiz. % 106.06% 106.62% 105.46% 105.95% 103.32% 102.21% 100.00%
NOSH 60,000 60,007 59,967 59,940 59,995 59,988 59,972 0.03%
  QoQ % -0.01% 0.07% 0.05% -0.09% 0.01% 0.03% -
  Horiz. % 100.05% 100.06% 99.99% 99.95% 100.04% 100.03% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.85 % 7.07 % 7.85 % 8.56 % 10.06 % 11.19 % 11.84 % -37.53%
  QoQ % -17.26% -9.94% -8.29% -14.91% -10.10% -5.49% -
  Horiz. % 49.41% 59.71% 66.30% 72.30% 84.97% 94.51% 100.00%
ROE 7.47 % 6.56 % 4.80 % 2.59 % 10.94 % 9.13 % 6.03 % 15.36%
  QoQ % 13.87% 36.67% 85.33% -76.33% 19.82% 51.41% -
  Horiz. % 123.88% 108.79% 79.60% 42.95% 181.43% 151.41% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 248.83 181.13 118.03 58.77 209.53 156.12 96.68 87.91%
  QoQ % 37.38% 53.46% 100.83% -71.95% 34.21% 61.48% -
  Horiz. % 257.37% 187.35% 122.08% 60.79% 216.73% 161.48% 100.00%
EPS 14.50 12.80 9.26 5.03 20.67 17.07 11.04 19.95%
  QoQ % 13.28% 38.23% 84.10% -75.67% 21.09% 54.62% -
  Horiz. % 131.34% 115.94% 83.88% 45.56% 187.23% 154.62% 100.00%
DPS 8.00 0.06 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 13,233.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20,000.00% 150.00% 100.00% - - - -
NAPS 1.9400 1.9500 1.9300 1.9400 1.8900 1.8700 1.8300 3.97%
  QoQ % -0.51% 1.04% -0.52% 2.65% 1.07% 2.19% -
  Horiz. % 106.01% 106.56% 105.46% 106.01% 103.28% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 62.21 45.29 29.49 14.68 52.38 39.02 24.16 87.97%
  QoQ % 37.36% 53.58% 100.89% -71.97% 34.24% 61.51% -
  Horiz. % 257.49% 187.46% 122.06% 60.76% 216.80% 161.51% 100.00%
EPS 3.63 3.20 2.31 1.26 5.17 4.27 2.76 20.06%
  QoQ % 13.44% 38.53% 83.33% -75.63% 21.08% 54.71% -
  Horiz. % 131.52% 115.94% 83.70% 45.65% 187.32% 154.71% 100.00%
DPS 2.00 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 9,900.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20,000.00% 200.00% 100.00% - - - -
NAPS 0.4850 0.4876 0.4822 0.4845 0.4725 0.4674 0.4573 4.00%
  QoQ % -0.53% 1.12% -0.47% 2.54% 1.09% 2.21% -
  Horiz. % 106.06% 106.63% 105.45% 105.95% 103.32% 102.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.6100 1.6200 1.7100 1.5400 1.5300 1.4300 0.9800 -
P/RPS 0.65 0.89 1.45 2.62 0.73 0.92 1.01 -25.48%
  QoQ % -26.97% -38.62% -44.66% 258.90% -20.65% -8.91% -
  Horiz. % 64.36% 88.12% 143.56% 259.41% 72.28% 91.09% 100.00%
P/EPS 11.10 12.66 18.47 30.62 7.40 8.38 8.88 16.06%
  QoQ % -12.32% -31.46% -39.68% 313.78% -11.69% -5.63% -
  Horiz. % 125.00% 142.57% 208.00% 344.82% 83.33% 94.37% 100.00%
EY 9.01 7.90 5.42 3.27 13.51 11.94 11.27 -13.87%
  QoQ % 14.05% 45.76% 65.75% -75.80% 13.15% 5.94% -
  Horiz. % 79.95% 70.10% 48.09% 29.02% 119.88% 105.94% 100.00%
DY 4.97 0.04 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 12,325.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24,850.00% 200.00% 100.00% - - - -
P/NAPS 0.83 0.83 0.89 0.79 0.81 0.76 0.54 33.22%
  QoQ % 0.00% -6.74% 12.66% -2.47% 6.58% 40.74% -
  Horiz. % 153.70% 153.70% 164.81% 146.30% 150.00% 140.74% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 -
Price 1.6100 1.6700 1.7000 1.9600 1.4400 1.4700 1.4200 -
P/RPS 0.65 0.92 1.44 3.33 0.69 0.94 1.47 -41.99%
  QoQ % -29.35% -36.11% -56.76% 382.61% -26.60% -36.05% -
  Horiz. % 44.22% 62.59% 97.96% 226.53% 46.94% 63.95% 100.00%
P/EPS 11.10 13.05 18.36 38.97 6.97 8.61 12.86 -9.35%
  QoQ % -14.94% -28.92% -52.89% 459.11% -19.05% -33.05% -
  Horiz. % 86.31% 101.48% 142.77% 303.03% 54.20% 66.95% 100.00%
EY 9.01 7.66 5.45 2.57 14.35 11.61 7.77 10.38%
  QoQ % 17.62% 40.55% 112.06% -82.09% 23.60% 49.42% -
  Horiz. % 115.96% 98.58% 70.14% 33.08% 184.68% 149.42% 100.00%
DY 4.97 0.04 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 12,325.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24,850.00% 200.00% 100.00% - - - -
P/NAPS 0.83 0.86 0.88 1.01 0.76 0.79 0.78 4.23%
  QoQ % -3.49% -2.27% -12.87% 32.89% -3.80% 1.28% -
  Horiz. % 106.41% 110.26% 112.82% 129.49% 97.44% 101.28% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers