Highlights

[OFI] QoQ Cumulative Quarter Result on 2012-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     309.44%    YoY -     -4.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 53,959 212,100 157,944 101,865 51,785 195,269 140,808 -47.27%
  QoQ % -74.56% 34.29% 55.05% 96.71% -73.48% 38.68% -
  Horiz. % 38.32% 150.63% 112.17% 72.34% 36.78% 138.68% 100.00%
PBT 5,044 16,311 13,162 7,960 2,457 16,799 12,056 -44.09%
  QoQ % -69.08% 23.92% 65.35% 223.97% -85.37% 39.34% -
  Horiz. % 41.84% 135.29% 109.17% 66.03% 20.38% 139.34% 100.00%
Tax -985 -3,459 -2,770 -1,588 -879 -3,442 -2,626 -48.02%
  QoQ % 71.52% -24.87% -74.43% -80.66% 74.46% -31.07% -
  Horiz. % 37.51% 131.72% 105.48% 60.47% 33.47% 131.07% 100.00%
NP 4,059 12,852 10,392 6,372 1,578 13,357 9,430 -43.02%
  QoQ % -68.42% 23.67% 63.09% 303.80% -88.19% 41.64% -
  Horiz. % 43.04% 136.29% 110.20% 67.57% 16.73% 141.64% 100.00%
NP to SH 4,060 12,773 10,312 6,289 1,536 13,088 9,262 -42.32%
  QoQ % -68.21% 23.87% 63.97% 309.44% -88.26% 41.31% -
  Horiz. % 43.84% 137.91% 111.34% 67.90% 16.58% 141.31% 100.00%
Tax Rate 19.53 % 21.21 % 21.05 % 19.95 % 35.78 % 20.49 % 21.78 % -7.02%
  QoQ % -7.92% 0.76% 5.51% -44.24% 74.62% -5.92% -
  Horiz. % 89.67% 97.38% 96.65% 91.60% 164.28% 94.08% 100.00%
Total Cost 49,900 199,248 147,552 95,493 50,207 181,912 131,378 -47.58%
  QoQ % -74.96% 35.04% 54.52% 90.20% -72.40% 38.46% -
  Horiz. % 37.98% 151.66% 112.31% 72.69% 38.22% 138.46% 100.00%
Net Worth 136,732 132,589 131,374 129,620 126,599 124,819 122,373 7.68%
  QoQ % 3.12% 0.92% 1.35% 2.39% 1.43% 2.00% -
  Horiz. % 111.73% 108.35% 107.36% 105.92% 103.45% 102.00% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,199 4,799 3,599 2,400 600 4,800 3,599 -51.97%
  QoQ % -75.01% 33.35% 49.95% 300.06% -87.50% 33.38% -
  Horiz. % 33.32% 133.35% 100.00% 66.69% 16.67% 133.38% 100.00%
Div Payout % 29.54 % 37.58 % 34.90 % 38.17 % 39.06 % 36.68 % 38.86 % -16.72%
  QoQ % -21.39% 7.68% -8.57% -2.28% 6.49% -5.61% -
  Horiz. % 76.02% 96.71% 89.81% 98.22% 100.51% 94.39% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 136,732 132,589 131,374 129,620 126,599 124,819 122,373 7.68%
  QoQ % 3.12% 0.92% 1.35% 2.39% 1.43% 2.00% -
  Horiz. % 111.73% 108.35% 107.36% 105.92% 103.45% 102.00% 100.00%
NOSH 59,970 59,995 59,988 60,009 60,000 60,009 59,987 -0.02%
  QoQ % -0.04% 0.01% -0.04% 0.02% -0.02% 0.04% -
  Horiz. % 99.97% 100.01% 100.00% 100.04% 100.02% 100.04% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.52 % 6.06 % 6.58 % 6.26 % 3.05 % 6.84 % 6.70 % 8.01%
  QoQ % 24.09% -7.90% 5.11% 105.25% -55.41% 2.09% -
  Horiz. % 112.24% 90.45% 98.21% 93.43% 45.52% 102.09% 100.00%
ROE 2.97 % 9.63 % 7.85 % 4.85 % 1.21 % 10.49 % 7.57 % -46.44%
  QoQ % -69.16% 22.68% 61.86% 300.83% -88.47% 38.57% -
  Horiz. % 39.23% 127.21% 103.70% 64.07% 15.98% 138.57% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.98 353.53 263.29 169.75 86.31 325.40 234.73 -47.26%
  QoQ % -74.55% 34.27% 55.10% 96.67% -73.48% 38.63% -
  Horiz. % 38.33% 150.61% 112.17% 72.32% 36.77% 138.63% 100.00%
EPS 6.77 21.29 17.19 10.48 2.56 21.81 15.44 -42.31%
  QoQ % -68.20% 23.85% 64.03% 309.38% -88.26% 41.26% -
  Horiz. % 43.85% 137.89% 111.33% 67.88% 16.58% 141.26% 100.00%
DPS 2.00 8.00 6.00 4.00 1.00 8.00 6.00 -51.96%
  QoQ % -75.00% 33.33% 50.00% 300.00% -87.50% 33.33% -
  Horiz. % 33.33% 133.33% 100.00% 66.67% 16.67% 133.33% 100.00%
NAPS 2.2800 2.2100 2.1900 2.1600 2.1100 2.0800 2.0400 7.70%
  QoQ % 3.17% 0.91% 1.39% 2.37% 1.44% 1.96% -
  Horiz. % 111.76% 108.33% 107.35% 105.88% 103.43% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.48 88.38 65.81 42.44 21.58 81.36 58.67 -47.28%
  QoQ % -74.56% 34.30% 55.07% 96.66% -73.48% 38.67% -
  Horiz. % 38.32% 150.64% 112.17% 72.34% 36.78% 138.67% 100.00%
EPS 1.69 5.32 4.30 2.62 0.64 5.45 3.86 -42.37%
  QoQ % -68.23% 23.72% 64.12% 309.38% -88.26% 41.19% -
  Horiz. % 43.78% 137.82% 111.40% 67.88% 16.58% 141.19% 100.00%
DPS 0.50 2.00 1.50 1.00 0.25 2.00 1.50 -51.96%
  QoQ % -75.00% 33.33% 50.00% 300.00% -87.50% 33.33% -
  Horiz. % 33.33% 133.33% 100.00% 66.67% 16.67% 133.33% 100.00%
NAPS 0.5697 0.5525 0.5474 0.5401 0.5275 0.5201 0.5099 7.68%
  QoQ % 3.11% 0.93% 1.35% 2.39% 1.42% 2.00% -
  Horiz. % 111.73% 108.35% 107.35% 105.92% 103.45% 102.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.8700 1.7000 1.6700 1.6800 1.5400 1.5200 1.5000 -
P/RPS 2.08 0.48 0.63 0.99 1.78 0.47 0.64 119.57%
  QoQ % 333.33% -23.81% -36.36% -44.38% 278.72% -26.56% -
  Horiz. % 325.00% 75.00% 98.44% 154.69% 278.12% 73.44% 100.00%
P/EPS 27.62 7.98 9.71 16.03 60.16 6.97 9.72 100.75%
  QoQ % 246.12% -17.82% -39.43% -73.35% 763.13% -28.29% -
  Horiz. % 284.16% 82.10% 99.90% 164.92% 618.93% 71.71% 100.00%
EY 3.62 12.52 10.29 6.24 1.66 14.35 10.29 -50.20%
  QoQ % -71.09% 21.67% 64.90% 275.90% -88.43% 39.46% -
  Horiz. % 35.18% 121.67% 100.00% 60.64% 16.13% 139.46% 100.00%
DY 1.07 4.71 3.59 2.38 0.65 5.26 4.00 -58.52%
  QoQ % -77.28% 31.20% 50.84% 266.15% -87.64% 31.50% -
  Horiz. % 26.75% 117.75% 89.75% 59.50% 16.25% 131.50% 100.00%
P/NAPS 0.82 0.77 0.76 0.78 0.73 0.73 0.74 7.09%
  QoQ % 6.49% 1.32% -2.56% 6.85% 0.00% -1.35% -
  Horiz. % 110.81% 104.05% 102.70% 105.41% 98.65% 98.65% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 26/02/13 22/11/12 28/08/12 29/05/12 23/02/12 -
Price 1.7500 2.0100 1.7100 1.7000 1.8800 1.4800 1.5900 -
P/RPS 1.94 0.57 0.65 1.00 2.18 0.45 0.68 101.28%
  QoQ % 240.35% -12.31% -35.00% -54.13% 384.44% -33.82% -
  Horiz. % 285.29% 83.82% 95.59% 147.06% 320.59% 66.18% 100.00%
P/EPS 25.85 9.44 9.95 16.22 73.44 6.79 10.30 84.78%
  QoQ % 173.83% -5.13% -38.66% -77.91% 981.59% -34.08% -
  Horiz. % 250.97% 91.65% 96.60% 157.48% 713.01% 65.92% 100.00%
EY 3.87 10.59 10.05 6.16 1.36 14.74 9.71 -45.87%
  QoQ % -63.46% 5.37% 63.15% 352.94% -90.77% 51.80% -
  Horiz. % 39.86% 109.06% 103.50% 63.44% 14.01% 151.80% 100.00%
DY 1.14 3.98 3.51 2.35 0.53 5.41 3.77 -54.98%
  QoQ % -71.36% 13.39% 49.36% 343.40% -90.20% 43.50% -
  Horiz. % 30.24% 105.57% 93.10% 62.33% 14.06% 143.50% 100.00%
P/NAPS 0.77 0.91 0.78 0.79 0.89 0.71 0.78 -0.86%
  QoQ % -15.38% 16.67% -1.27% -11.24% 25.35% -8.97% -
  Horiz. % 98.72% 116.67% 100.00% 101.28% 114.10% 91.03% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers