Highlights

[OFI] QoQ Cumulative Quarter Result on 2009-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 17-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     215.29%    YoY -     35.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 35,229 125,710 93,656 57,982 29,236 118,441 91,807 -47.29%
  QoQ % -71.98% 34.23% 61.53% 98.32% -75.32% 29.01% -
  Horiz. % 38.37% 136.93% 102.01% 63.16% 31.85% 129.01% 100.00%
PBT 3,768 13,826 11,848 7,790 2,724 10,055 9,503 -46.12%
  QoQ % -72.75% 16.69% 52.09% 185.98% -72.91% 5.81% -
  Horiz. % 39.65% 145.49% 124.68% 81.97% 28.66% 105.81% 100.00%
Tax -753 -1,182 -1,366 -924 -637 -288 -788 -2.99%
  QoQ % 36.29% 13.47% -47.84% -45.05% -121.18% 63.45% -
  Horiz. % 95.56% 150.00% 173.35% 117.26% 80.84% 36.55% 100.00%
NP 3,015 12,644 10,482 6,866 2,087 9,767 8,715 -50.81%
  QoQ % -76.15% 20.63% 52.67% 228.99% -78.63% 12.07% -
  Horiz. % 34.60% 145.08% 120.28% 78.78% 23.95% 112.07% 100.00%
NP to SH 3,015 12,401 10,240 6,621 2,100 9,768 8,715 -50.81%
  QoQ % -75.69% 21.10% 54.66% 215.29% -78.50% 12.08% -
  Horiz. % 34.60% 142.29% 117.50% 75.97% 24.10% 112.08% 100.00%
Tax Rate 19.98 % 8.55 % 11.53 % 11.86 % 23.38 % 2.86 % 8.29 % 80.05%
  QoQ % 133.68% -25.85% -2.78% -49.27% 717.48% -65.50% -
  Horiz. % 241.01% 103.14% 139.08% 143.06% 282.03% 34.50% 100.00%
Total Cost 32,214 113,066 83,174 51,116 27,149 108,674 83,092 -46.92%
  QoQ % -71.51% 35.94% 62.72% 88.28% -75.02% 30.79% -
  Horiz. % 38.77% 136.07% 100.10% 61.52% 32.67% 130.79% 100.00%
Net Worth 116,284 113,390 112,178 109,750 107,999 106,199 101,964 9.18%
  QoQ % 2.55% 1.08% 2.21% 1.62% 1.69% 4.15% -
  Horiz. % 114.04% 111.21% 110.02% 107.64% 105.92% 104.15% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 2,099 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 21.50 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 116,284 113,390 112,178 109,750 107,999 106,199 101,964 9.18%
  QoQ % 2.55% 1.08% 2.21% 1.62% 1.69% 4.15% -
  Horiz. % 114.04% 111.21% 110.02% 107.64% 105.92% 104.15% 100.00%
NOSH 59,940 59,995 59,988 59,972 59,999 59,999 59,979 -0.04%
  QoQ % -0.09% 0.01% 0.03% -0.05% 0.00% 0.03% -
  Horiz. % 99.93% 100.03% 100.01% 99.99% 100.03% 100.03% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.56 % 10.06 % 11.19 % 11.84 % 7.14 % 8.25 % 9.49 % -6.66%
  QoQ % -14.91% -10.10% -5.49% 65.83% -13.45% -13.07% -
  Horiz. % 90.20% 106.01% 117.91% 124.76% 75.24% 86.93% 100.00%
ROE 2.59 % 10.94 % 9.13 % 6.03 % 1.94 % 9.20 % 8.55 % -54.99%
  QoQ % -76.33% 19.82% 51.41% 210.82% -78.91% 7.60% -
  Horiz. % 30.29% 127.95% 106.78% 70.53% 22.69% 107.60% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.77 209.53 156.12 96.68 48.73 197.40 153.06 -47.26%
  QoQ % -71.95% 34.21% 61.48% 98.40% -75.31% 28.97% -
  Horiz. % 38.40% 136.89% 102.00% 63.16% 31.84% 128.97% 100.00%
EPS 5.03 20.67 17.07 11.04 3.50 16.28 14.53 -50.79%
  QoQ % -75.67% 21.09% 54.62% 215.43% -78.50% 12.04% -
  Horiz. % 34.62% 142.26% 117.48% 75.98% 24.09% 112.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9400 1.8900 1.8700 1.8300 1.8000 1.7700 1.7000 9.23%
  QoQ % 2.65% 1.07% 2.19% 1.67% 1.69% 4.12% -
  Horiz. % 114.12% 111.18% 110.00% 107.65% 105.88% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.68 52.38 39.02 24.16 12.18 49.35 38.25 -47.28%
  QoQ % -71.97% 34.24% 61.51% 98.36% -75.32% 29.02% -
  Horiz. % 38.38% 136.94% 102.01% 63.16% 31.84% 129.02% 100.00%
EPS 1.26 5.17 4.27 2.76 0.88 4.07 3.63 -50.71%
  QoQ % -75.63% 21.08% 54.71% 213.64% -78.38% 12.12% -
  Horiz. % 34.71% 142.42% 117.63% 76.03% 24.24% 112.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4845 0.4725 0.4674 0.4573 0.4500 0.4425 0.4249 9.17%
  QoQ % 2.54% 1.09% 2.21% 1.62% 1.69% 4.14% -
  Horiz. % 114.03% 111.20% 110.00% 107.63% 105.91% 104.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.5400 1.5300 1.4300 0.9800 0.9000 0.7300 0.7500 -
P/RPS 2.62 0.73 0.92 1.01 1.85 0.37 0.49 206.72%
  QoQ % 258.90% -20.65% -8.91% -45.41% 400.00% -24.49% -
  Horiz. % 534.69% 148.98% 187.76% 206.12% 377.55% 75.51% 100.00%
P/EPS 30.62 7.40 8.38 8.88 25.71 4.48 5.16 228.84%
  QoQ % 313.78% -11.69% -5.63% -65.46% 473.88% -13.18% -
  Horiz. % 593.41% 143.41% 162.40% 172.09% 498.26% 86.82% 100.00%
EY 3.27 13.51 11.94 11.27 3.89 22.30 19.37 -69.55%
  QoQ % -75.80% 13.15% 5.94% 189.72% -82.56% 15.13% -
  Horiz. % 16.88% 69.75% 61.64% 58.18% 20.08% 115.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.79 0.81 0.76 0.54 0.50 0.41 0.44 47.88%
  QoQ % -2.47% 6.58% 40.74% 8.00% 21.95% -6.82% -
  Horiz. % 179.55% 184.09% 172.73% 122.73% 113.64% 93.18% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.9600 1.4400 1.4700 1.4200 1.0000 0.8800 0.6800 -
P/RPS 3.33 0.69 0.94 1.47 2.05 0.45 0.44 286.90%
  QoQ % 382.61% -26.60% -36.05% -28.29% 355.56% 2.27% -
  Horiz. % 756.82% 156.82% 213.64% 334.09% 465.91% 102.27% 100.00%
P/EPS 38.97 6.97 8.61 12.86 28.57 5.41 4.68 312.42%
  QoQ % 459.11% -19.05% -33.05% -54.99% 428.10% 15.60% -
  Horiz. % 832.69% 148.93% 183.97% 274.79% 610.47% 115.60% 100.00%
EY 2.57 14.35 11.61 7.77 3.50 18.50 21.37 -75.73%
  QoQ % -82.09% 23.60% 49.42% 122.00% -81.08% -13.43% -
  Horiz. % 12.03% 67.15% 54.33% 36.36% 16.38% 86.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.01 0.76 0.79 0.78 0.56 0.50 0.40 85.74%
  QoQ % 32.89% -3.80% 1.28% 39.29% 12.00% 25.00% -
  Horiz. % 252.50% 190.00% 197.50% 195.00% 140.00% 125.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

440  310  622  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.270.00 
 TNLOGIS 0.875+0.11 
 TDM 0.29+0.025 

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!
PARTNERS & BROKERS