Highlights

[OFI] QoQ Cumulative Quarter Result on 2011-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -59.79%    YoY -     16.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 195,269 140,808 88,487 45,246 149,295 108,693 70,779 96.59%
  QoQ % 38.68% 59.13% 95.57% -69.69% 37.35% 53.57% -
  Horiz. % 275.89% 198.94% 125.02% 63.93% 210.93% 153.57% 100.00%
PBT 16,799 12,056 8,455 4,759 11,088 10,108 6,812 82.43%
  QoQ % 39.34% 42.59% 77.66% -57.08% 9.70% 48.39% -
  Horiz. % 246.61% 176.98% 124.12% 69.86% 162.77% 148.39% 100.00%
Tax -3,442 -2,626 -1,729 -1,200 -2,348 -2,428 -1,259 95.40%
  QoQ % -31.07% -51.88% -44.08% 48.89% 3.29% -92.85% -
  Horiz. % 273.39% 208.58% 137.33% 95.31% 186.50% 192.85% 100.00%
NP 13,357 9,430 6,726 3,559 8,740 7,680 5,553 79.43%
  QoQ % 41.64% 40.20% 88.99% -59.28% 13.80% 38.30% -
  Horiz. % 240.54% 169.82% 121.12% 64.09% 157.39% 138.30% 100.00%
NP to SH 13,088 9,262 6,608 3,498 8,700 7,681 5,553 77.01%
  QoQ % 41.31% 40.16% 88.91% -59.79% 13.27% 38.32% -
  Horiz. % 235.69% 166.79% 119.00% 62.99% 156.67% 138.32% 100.00%
Tax Rate 20.49 % 21.78 % 20.45 % 25.22 % 21.18 % 24.02 % 18.48 % 7.12%
  QoQ % -5.92% 6.50% -18.91% 19.07% -11.82% 29.98% -
  Horiz. % 110.88% 117.86% 110.66% 136.47% 114.61% 129.98% 100.00%
Total Cost 181,912 131,378 81,761 41,687 140,555 101,013 65,226 98.01%
  QoQ % 38.46% 60.69% 96.13% -70.34% 39.15% 54.87% -
  Horiz. % 278.89% 201.42% 125.35% 63.91% 215.49% 154.87% 100.00%
Net Worth 124,819 122,373 120,636 120,000 116,400 117,015 115,737 5.16%
  QoQ % 2.00% 1.44% 0.53% 3.09% -0.53% 1.10% -
  Horiz. % 107.85% 105.73% 104.23% 103.68% 100.57% 101.10% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,800 3,599 2,400 1,200 4,800 36 23 3,310.53%
  QoQ % 33.38% 49.92% 100.06% -75.00% 13,231.85% 50.10% -
  Horiz. % 20,013.89% 15,004.89% 10,008.45% 5,002.71% 20,010.84% 150.10% 100.00%
Div Payout % 36.68 % 38.86 % 36.33 % 34.31 % 55.17 % 0.47 % 0.43 % 1,832.56%
  QoQ % -5.61% 6.96% 5.89% -37.81% 11,638.30% 9.30% -
  Horiz. % 8,530.23% 9,037.21% 8,448.84% 7,979.07% 12,830.23% 109.30% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 124,819 122,373 120,636 120,000 116,400 117,015 115,737 5.16%
  QoQ % 2.00% 1.44% 0.53% 3.09% -0.53% 1.10% -
  Horiz. % 107.85% 105.73% 104.23% 103.68% 100.57% 101.10% 100.00%
NOSH 60,009 59,987 60,018 60,000 60,000 60,007 59,967 0.05%
  QoQ % 0.04% -0.05% 0.03% 0.00% -0.01% 0.07% -
  Horiz. % 100.07% 100.03% 100.08% 100.05% 100.05% 100.07% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.84 % 6.70 % 7.60 % 7.87 % 5.85 % 7.07 % 7.85 % -8.77%
  QoQ % 2.09% -11.84% -3.43% 34.53% -17.26% -9.94% -
  Horiz. % 87.13% 85.35% 96.82% 100.25% 74.52% 90.06% 100.00%
ROE 10.49 % 7.57 % 5.48 % 2.92 % 7.47 % 6.56 % 4.80 % 68.33%
  QoQ % 38.57% 38.14% 87.67% -60.91% 13.87% 36.67% -
  Horiz. % 218.54% 157.71% 114.17% 60.83% 155.62% 136.67% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 325.40 234.73 147.43 75.41 248.83 181.13 118.03 96.49%
  QoQ % 38.63% 59.21% 95.50% -69.69% 37.38% 53.46% -
  Horiz. % 275.69% 198.87% 124.91% 63.89% 210.82% 153.46% 100.00%
EPS 21.81 15.44 11.01 5.83 14.50 12.80 9.26 76.93%
  QoQ % 41.26% 40.24% 88.85% -59.79% 13.28% 38.23% -
  Horiz. % 235.53% 166.74% 118.90% 62.96% 156.59% 138.23% 100.00%
DPS 8.00 6.00 4.00 2.00 8.00 0.06 0.04 3,308.95%
  QoQ % 33.33% 50.00% 100.00% -75.00% 13,233.33% 50.00% -
  Horiz. % 20,000.00% 15,000.00% 10,000.00% 5,000.00% 20,000.00% 150.00% 100.00%
NAPS 2.0800 2.0400 2.0100 2.0000 1.9400 1.9500 1.9300 5.11%
  QoQ % 1.96% 1.49% 0.50% 3.09% -0.51% 1.04% -
  Horiz. % 107.77% 105.70% 104.15% 103.63% 100.52% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 81.36 58.67 36.87 18.85 62.21 45.29 29.49 96.59%
  QoQ % 38.67% 59.13% 95.60% -69.70% 37.36% 53.58% -
  Horiz. % 275.89% 198.95% 125.03% 63.92% 210.95% 153.58% 100.00%
EPS 5.45 3.86 2.75 1.46 3.63 3.20 2.31 77.13%
  QoQ % 41.19% 40.36% 88.36% -59.78% 13.44% 38.53% -
  Horiz. % 235.93% 167.10% 119.05% 63.20% 157.14% 138.53% 100.00%
DPS 2.00 1.50 1.00 0.50 2.00 0.02 0.01 3,308.95%
  QoQ % 33.33% 50.00% 100.00% -75.00% 9,900.00% 100.00% -
  Horiz. % 20,000.00% 15,000.00% 10,000.00% 5,000.00% 20,000.00% 200.00% 100.00%
NAPS 0.5201 0.5099 0.5027 0.5000 0.4850 0.4876 0.4822 5.17%
  QoQ % 2.00% 1.43% 0.54% 3.09% -0.53% 1.12% -
  Horiz. % 107.86% 105.74% 104.25% 103.69% 100.58% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.5200 1.5000 1.3600 1.6000 1.6100 1.6200 1.7100 -
P/RPS 0.47 0.64 0.92 2.12 0.65 0.89 1.45 -52.78%
  QoQ % -26.56% -30.43% -56.60% 226.15% -26.97% -38.62% -
  Horiz. % 32.41% 44.14% 63.45% 146.21% 44.83% 61.38% 100.00%
P/EPS 6.97 9.72 12.35 27.44 11.10 12.66 18.47 -47.75%
  QoQ % -28.29% -21.30% -54.99% 147.21% -12.32% -31.46% -
  Horiz. % 37.74% 52.63% 66.87% 148.57% 60.10% 68.54% 100.00%
EY 14.35 10.29 8.10 3.64 9.01 7.90 5.42 91.27%
  QoQ % 39.46% 27.04% 122.53% -59.60% 14.05% 45.76% -
  Horiz. % 264.76% 189.85% 149.45% 67.16% 166.24% 145.76% 100.00%
DY 5.26 4.00 2.94 1.25 4.97 0.04 0.02 3,991.02%
  QoQ % 31.50% 36.05% 135.20% -74.85% 12,325.00% 100.00% -
  Horiz. % 26,300.00% 20,000.00% 14,700.00% 6,250.00% 24,850.00% 200.00% 100.00%
P/NAPS 0.73 0.74 0.68 0.80 0.83 0.83 0.89 -12.37%
  QoQ % -1.35% 8.82% -15.00% -3.61% 0.00% -6.74% -
  Horiz. % 82.02% 83.15% 76.40% 89.89% 93.26% 93.26% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 23/02/12 29/11/11 25/08/11 26/05/11 23/02/11 22/11/10 -
Price 1.4800 1.5900 1.4100 1.4400 1.6100 1.6700 1.7000 -
P/RPS 0.45 0.68 0.96 1.91 0.65 0.92 1.44 -53.92%
  QoQ % -33.82% -29.17% -49.74% 193.85% -29.35% -36.11% -
  Horiz. % 31.25% 47.22% 66.67% 132.64% 45.14% 63.89% 100.00%
P/EPS 6.79 10.30 12.81 24.70 11.10 13.05 18.36 -48.45%
  QoQ % -34.08% -19.59% -48.14% 122.52% -14.94% -28.92% -
  Horiz. % 36.98% 56.10% 69.77% 134.53% 60.46% 71.08% 100.00%
EY 14.74 9.71 7.81 4.05 9.01 7.66 5.45 94.00%
  QoQ % 51.80% 24.33% 92.84% -55.05% 17.62% 40.55% -
  Horiz. % 270.46% 178.17% 143.30% 74.31% 165.32% 140.55% 100.00%
DY 5.41 3.77 2.84 1.39 4.97 0.04 0.02 4,068.36%
  QoQ % 43.50% 32.75% 104.32% -72.03% 12,325.00% 100.00% -
  Horiz. % 27,050.00% 18,850.00% 14,200.00% 6,950.00% 24,850.00% 200.00% 100.00%
P/NAPS 0.71 0.78 0.70 0.72 0.83 0.86 0.88 -13.32%
  QoQ % -8.97% 11.43% -2.78% -13.25% -3.49% -2.27% -
  Horiz. % 80.68% 88.64% 79.55% 81.82% 94.32% 97.73% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS