Highlights

[OFI] QoQ Cumulative Quarter Result on 2010-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     38.32%    YoY -     -24.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 88,487 45,246 149,295 108,693 70,779 35,229 125,710 -20.85%
  QoQ % 95.57% -69.69% 37.35% 53.57% 100.91% -71.98% -
  Horiz. % 70.39% 35.99% 118.76% 86.46% 56.30% 28.02% 100.00%
PBT 8,455 4,759 11,088 10,108 6,812 3,768 13,826 -27.93%
  QoQ % 77.66% -57.08% 9.70% 48.39% 80.79% -72.75% -
  Horiz. % 61.15% 34.42% 80.20% 73.11% 49.27% 27.25% 100.00%
Tax -1,729 -1,200 -2,348 -2,428 -1,259 -753 -1,182 28.83%
  QoQ % -44.08% 48.89% 3.29% -92.85% -67.20% 36.29% -
  Horiz. % 146.28% 101.52% 198.65% 205.41% 106.51% 63.71% 100.00%
NP 6,726 3,559 8,740 7,680 5,553 3,015 12,644 -34.32%
  QoQ % 88.99% -59.28% 13.80% 38.30% 84.18% -76.15% -
  Horiz. % 53.20% 28.15% 69.12% 60.74% 43.92% 23.85% 100.00%
NP to SH 6,608 3,498 8,700 7,681 5,553 3,015 12,401 -34.25%
  QoQ % 88.91% -59.79% 13.27% 38.32% 84.18% -75.69% -
  Horiz. % 53.29% 28.21% 70.16% 61.94% 44.78% 24.31% 100.00%
Tax Rate 20.45 % 25.22 % 21.18 % 24.02 % 18.48 % 19.98 % 8.55 % 78.75%
  QoQ % -18.91% 19.07% -11.82% 29.98% -7.51% 133.68% -
  Horiz. % 239.18% 294.97% 247.72% 280.94% 216.14% 233.68% 100.00%
Total Cost 81,761 41,687 140,555 101,013 65,226 32,214 113,066 -19.42%
  QoQ % 96.13% -70.34% 39.15% 54.87% 102.48% -71.51% -
  Horiz. % 72.31% 36.87% 124.31% 89.34% 57.69% 28.49% 100.00%
Net Worth 120,636 120,000 116,400 117,015 115,737 116,284 113,390 4.21%
  QoQ % 0.53% 3.09% -0.53% 1.10% -0.47% 2.55% -
  Horiz. % 106.39% 105.83% 102.65% 103.20% 102.07% 102.55% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,400 1,200 4,800 36 23 - - -
  QoQ % 100.06% -75.00% 13,231.85% 50.10% 0.00% 0.00% -
  Horiz. % 10,008.45% 5,002.71% 20,010.84% 150.10% 100.00% - -
Div Payout % 36.33 % 34.31 % 55.17 % 0.47 % 0.43 % - % - % -
  QoQ % 5.89% -37.81% 11,638.30% 9.30% 0.00% 0.00% -
  Horiz. % 8,448.84% 7,979.07% 12,830.23% 109.30% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,636 120,000 116,400 117,015 115,737 116,284 113,390 4.21%
  QoQ % 0.53% 3.09% -0.53% 1.10% -0.47% 2.55% -
  Horiz. % 106.39% 105.83% 102.65% 103.20% 102.07% 102.55% 100.00%
NOSH 60,018 60,000 60,000 60,007 59,967 59,940 59,995 0.03%
  QoQ % 0.03% 0.00% -0.01% 0.07% 0.05% -0.09% -
  Horiz. % 100.04% 100.01% 100.01% 100.02% 99.95% 99.91% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.60 % 7.87 % 5.85 % 7.07 % 7.85 % 8.56 % 10.06 % -17.04%
  QoQ % -3.43% 34.53% -17.26% -9.94% -8.29% -14.91% -
  Horiz. % 75.55% 78.23% 58.15% 70.28% 78.03% 85.09% 100.00%
ROE 5.48 % 2.92 % 7.47 % 6.56 % 4.80 % 2.59 % 10.94 % -36.90%
  QoQ % 87.67% -60.91% 13.87% 36.67% 85.33% -76.33% -
  Horiz. % 50.09% 26.69% 68.28% 59.96% 43.88% 23.67% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 147.43 75.41 248.83 181.13 118.03 58.77 209.53 -20.87%
  QoQ % 95.50% -69.69% 37.38% 53.46% 100.83% -71.95% -
  Horiz. % 70.36% 35.99% 118.76% 86.45% 56.33% 28.05% 100.00%
EPS 11.01 5.83 14.50 12.80 9.26 5.03 20.67 -34.26%
  QoQ % 88.85% -59.79% 13.28% 38.23% 84.10% -75.67% -
  Horiz. % 53.27% 28.21% 70.15% 61.93% 44.80% 24.33% 100.00%
DPS 4.00 2.00 8.00 0.06 0.04 0.00 0.00 -
  QoQ % 100.00% -75.00% 13,233.33% 50.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 5,000.00% 20,000.00% 150.00% 100.00% - -
NAPS 2.0100 2.0000 1.9400 1.9500 1.9300 1.9400 1.8900 4.19%
  QoQ % 0.50% 3.09% -0.51% 1.04% -0.52% 2.65% -
  Horiz. % 106.35% 105.82% 102.65% 103.17% 102.12% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.87 18.85 62.21 45.29 29.49 14.68 52.38 -20.85%
  QoQ % 95.60% -69.70% 37.36% 53.58% 100.89% -71.97% -
  Horiz. % 70.39% 35.99% 118.77% 86.46% 56.30% 28.03% 100.00%
EPS 2.75 1.46 3.63 3.20 2.31 1.26 5.17 -34.33%
  QoQ % 88.36% -59.78% 13.44% 38.53% 83.33% -75.63% -
  Horiz. % 53.19% 28.24% 70.21% 61.90% 44.68% 24.37% 100.00%
DPS 1.00 0.50 2.00 0.02 0.01 0.00 0.00 -
  QoQ % 100.00% -75.00% 9,900.00% 100.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 5,000.00% 20,000.00% 200.00% 100.00% - -
NAPS 0.5027 0.5000 0.4850 0.4876 0.4822 0.4845 0.4725 4.21%
  QoQ % 0.54% 3.09% -0.53% 1.12% -0.47% 2.54% -
  Horiz. % 106.39% 105.82% 102.65% 103.20% 102.05% 102.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.3600 1.6000 1.6100 1.6200 1.7100 1.5400 1.5300 -
P/RPS 0.92 2.12 0.65 0.89 1.45 2.62 0.73 16.66%
  QoQ % -56.60% 226.15% -26.97% -38.62% -44.66% 258.90% -
  Horiz. % 126.03% 290.41% 89.04% 121.92% 198.63% 358.90% 100.00%
P/EPS 12.35 27.44 11.10 12.66 18.47 30.62 7.40 40.65%
  QoQ % -54.99% 147.21% -12.32% -31.46% -39.68% 313.78% -
  Horiz. % 166.89% 370.81% 150.00% 171.08% 249.59% 413.78% 100.00%
EY 8.10 3.64 9.01 7.90 5.42 3.27 13.51 -28.88%
  QoQ % 122.53% -59.60% 14.05% 45.76% 65.75% -75.80% -
  Horiz. % 59.96% 26.94% 66.69% 58.48% 40.12% 24.20% 100.00%
DY 2.94 1.25 4.97 0.04 0.02 0.00 0.00 -
  QoQ % 135.20% -74.85% 12,325.00% 100.00% 0.00% 0.00% -
  Horiz. % 14,700.00% 6,250.00% 24,850.00% 200.00% 100.00% - -
P/NAPS 0.68 0.80 0.83 0.83 0.89 0.79 0.81 -11.00%
  QoQ % -15.00% -3.61% 0.00% -6.74% 12.66% -2.47% -
  Horiz. % 83.95% 98.77% 102.47% 102.47% 109.88% 97.53% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 26/05/11 23/02/11 22/11/10 18/08/10 27/05/10 -
Price 1.4100 1.4400 1.6100 1.6700 1.7000 1.9600 1.4400 -
P/RPS 0.96 1.91 0.65 0.92 1.44 3.33 0.69 24.60%
  QoQ % -49.74% 193.85% -29.35% -36.11% -56.76% 382.61% -
  Horiz. % 139.13% 276.81% 94.20% 133.33% 208.70% 482.61% 100.00%
P/EPS 12.81 24.70 11.10 13.05 18.36 38.97 6.97 49.99%
  QoQ % -48.14% 122.52% -14.94% -28.92% -52.89% 459.11% -
  Horiz. % 183.79% 354.38% 159.25% 187.23% 263.41% 559.11% 100.00%
EY 7.81 4.05 9.01 7.66 5.45 2.57 14.35 -33.32%
  QoQ % 92.84% -55.05% 17.62% 40.55% 112.06% -82.09% -
  Horiz. % 54.43% 28.22% 62.79% 53.38% 37.98% 17.91% 100.00%
DY 2.84 1.39 4.97 0.04 0.02 0.00 0.00 -
  QoQ % 104.32% -72.03% 12,325.00% 100.00% 0.00% 0.00% -
  Horiz. % 14,200.00% 6,950.00% 24,850.00% 200.00% 100.00% - -
P/NAPS 0.70 0.72 0.83 0.86 0.88 1.01 0.76 -5.33%
  QoQ % -2.78% -13.25% -3.49% -2.27% -12.87% 32.89% -
  Horiz. % 92.11% 94.74% 109.21% 113.16% 115.79% 132.89% 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.
 


 

211  187  458  1406 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 PWRWELL 0.31+0.01 
 HSI-C7Q 0.235+0.025 
Partners & Brokers