Highlights

[OFI] QoQ Cumulative Quarter Result on 2009-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     54.66%    YoY -     17.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 70,779 35,229 125,710 93,656 57,982 29,236 118,441 -29.03%
  QoQ % 100.91% -71.98% 34.23% 61.53% 98.32% -75.32% -
  Horiz. % 59.76% 29.74% 106.14% 79.07% 48.95% 24.68% 100.00%
PBT 6,812 3,768 13,826 11,848 7,790 2,724 10,055 -22.84%
  QoQ % 80.79% -72.75% 16.69% 52.09% 185.98% -72.91% -
  Horiz. % 67.75% 37.47% 137.50% 117.83% 77.47% 27.09% 100.00%
Tax -1,259 -753 -1,182 -1,366 -924 -637 -288 167.12%
  QoQ % -67.20% 36.29% 13.47% -47.84% -45.05% -121.18% -
  Horiz. % 437.15% 261.46% 410.42% 474.31% 320.83% 221.18% 100.00%
NP 5,553 3,015 12,644 10,482 6,866 2,087 9,767 -31.35%
  QoQ % 84.18% -76.15% 20.63% 52.67% 228.99% -78.63% -
  Horiz. % 56.85% 30.87% 129.46% 107.32% 70.30% 21.37% 100.00%
NP to SH 5,553 3,015 12,401 10,240 6,621 2,100 9,768 -31.35%
  QoQ % 84.18% -75.69% 21.10% 54.66% 215.29% -78.50% -
  Horiz. % 56.85% 30.87% 126.96% 104.83% 67.78% 21.50% 100.00%
Tax Rate 18.48 % 19.98 % 8.55 % 11.53 % 11.86 % 23.38 % 2.86 % 246.52%
  QoQ % -7.51% 133.68% -25.85% -2.78% -49.27% 717.48% -
  Horiz. % 646.15% 698.60% 298.95% 403.15% 414.69% 817.48% 100.00%
Total Cost 65,226 32,214 113,066 83,174 51,116 27,149 108,674 -28.82%
  QoQ % 102.48% -71.51% 35.94% 62.72% 88.28% -75.02% -
  Horiz. % 60.02% 29.64% 104.04% 76.54% 47.04% 24.98% 100.00%
Net Worth 115,737 116,284 113,390 112,178 109,750 107,999 106,199 5.90%
  QoQ % -0.47% 2.55% 1.08% 2.21% 1.62% 1.69% -
  Horiz. % 108.98% 109.50% 106.77% 105.63% 103.34% 101.69% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 23 - - - - - 2,099 -94.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.14% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 0.43 % - % - % - % - % - % 21.50 % -92.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 115,737 116,284 113,390 112,178 109,750 107,999 106,199 5.90%
  QoQ % -0.47% 2.55% 1.08% 2.21% 1.62% 1.69% -
  Horiz. % 108.98% 109.50% 106.77% 105.63% 103.34% 101.69% 100.00%
NOSH 59,967 59,940 59,995 59,988 59,972 59,999 59,999 -0.04%
  QoQ % 0.05% -0.09% 0.01% 0.03% -0.05% 0.00% -
  Horiz. % 99.95% 99.90% 99.99% 99.98% 99.95% 100.00% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.85 % 8.56 % 10.06 % 11.19 % 11.84 % 7.14 % 8.25 % -3.26%
  QoQ % -8.29% -14.91% -10.10% -5.49% 65.83% -13.45% -
  Horiz. % 95.15% 103.76% 121.94% 135.64% 143.52% 86.55% 100.00%
ROE 4.80 % 2.59 % 10.94 % 9.13 % 6.03 % 1.94 % 9.20 % -35.17%
  QoQ % 85.33% -76.33% 19.82% 51.41% 210.82% -78.91% -
  Horiz. % 52.17% 28.15% 118.91% 99.24% 65.54% 21.09% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 118.03 58.77 209.53 156.12 96.68 48.73 197.40 -29.00%
  QoQ % 100.83% -71.95% 34.21% 61.48% 98.40% -75.31% -
  Horiz. % 59.79% 29.77% 106.14% 79.09% 48.98% 24.69% 100.00%
EPS 9.26 5.03 20.67 17.07 11.04 3.50 16.28 -31.33%
  QoQ % 84.10% -75.67% 21.09% 54.62% 215.43% -78.50% -
  Horiz. % 56.88% 30.90% 126.97% 104.85% 67.81% 21.50% 100.00%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 3.50 -94.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.14% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9300 1.9400 1.8900 1.8700 1.8300 1.8000 1.7700 5.93%
  QoQ % -0.52% 2.65% 1.07% 2.19% 1.67% 1.69% -
  Horiz. % 109.04% 109.60% 106.78% 105.65% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.49 14.68 52.38 39.02 24.16 12.18 49.35 -29.03%
  QoQ % 100.89% -71.97% 34.24% 61.51% 98.36% -75.32% -
  Horiz. % 59.76% 29.75% 106.14% 79.07% 48.96% 24.68% 100.00%
EPS 2.31 1.26 5.17 4.27 2.76 0.88 4.07 -31.43%
  QoQ % 83.33% -75.63% 21.08% 54.71% 213.64% -78.38% -
  Horiz. % 56.76% 30.96% 127.03% 104.91% 67.81% 21.62% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.87 -94.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.15% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4822 0.4845 0.4725 0.4674 0.4573 0.4500 0.4425 5.89%
  QoQ % -0.47% 2.54% 1.09% 2.21% 1.62% 1.69% -
  Horiz. % 108.97% 109.49% 106.78% 105.63% 103.34% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7100 1.5400 1.5300 1.4300 0.9800 0.9000 0.7300 -
P/RPS 1.45 2.62 0.73 0.92 1.01 1.85 0.37 148.36%
  QoQ % -44.66% 258.90% -20.65% -8.91% -45.41% 400.00% -
  Horiz. % 391.89% 708.11% 197.30% 248.65% 272.97% 500.00% 100.00%
P/EPS 18.47 30.62 7.40 8.38 8.88 25.71 4.48 156.89%
  QoQ % -39.68% 313.78% -11.69% -5.63% -65.46% 473.88% -
  Horiz. % 412.28% 683.48% 165.18% 187.05% 198.21% 573.88% 100.00%
EY 5.42 3.27 13.51 11.94 11.27 3.89 22.30 -61.02%
  QoQ % 65.75% -75.80% 13.15% 5.94% 189.72% -82.56% -
  Horiz. % 24.30% 14.66% 60.58% 53.54% 50.54% 17.44% 100.00%
DY 0.02 0.00 0.00 0.00 0.00 0.00 4.79 -97.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.42% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.89 0.79 0.81 0.76 0.54 0.50 0.41 67.57%
  QoQ % 12.66% -2.47% 6.58% 40.74% 8.00% 21.95% -
  Horiz. % 217.07% 192.68% 197.56% 185.37% 131.71% 121.95% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 -
Price 1.7000 1.9600 1.4400 1.4700 1.4200 1.0000 0.8800 -
P/RPS 1.44 3.33 0.69 0.94 1.47 2.05 0.45 117.00%
  QoQ % -56.76% 382.61% -26.60% -36.05% -28.29% 355.56% -
  Horiz. % 320.00% 740.00% 153.33% 208.89% 326.67% 455.56% 100.00%
P/EPS 18.36 38.97 6.97 8.61 12.86 28.57 5.41 125.66%
  QoQ % -52.89% 459.11% -19.05% -33.05% -54.99% 428.10% -
  Horiz. % 339.37% 720.33% 128.84% 159.15% 237.71% 528.10% 100.00%
EY 5.45 2.57 14.35 11.61 7.77 3.50 18.50 -55.69%
  QoQ % 112.06% -82.09% 23.60% 49.42% 122.00% -81.08% -
  Horiz. % 29.46% 13.89% 77.57% 62.76% 42.00% 18.92% 100.00%
DY 0.02 0.00 0.00 0.00 0.00 0.00 3.98 -97.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.50% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 1.01 0.76 0.79 0.78 0.56 0.50 45.72%
  QoQ % -12.87% 32.89% -3.80% 1.28% 39.29% 12.00% -
  Horiz. % 176.00% 202.00% 152.00% 158.00% 156.00% 112.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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