Highlights

[OFI] QoQ Cumulative Quarter Result on 2010-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     21.10%    YoY -     26.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 108,693 70,779 35,229 125,710 93,656 57,982 29,236 139.41%
  QoQ % 53.57% 100.91% -71.98% 34.23% 61.53% 98.32% -
  Horiz. % 371.78% 242.10% 120.50% 429.98% 320.34% 198.32% 100.00%
PBT 10,108 6,812 3,768 13,826 11,848 7,790 2,724 139.11%
  QoQ % 48.39% 80.79% -72.75% 16.69% 52.09% 185.98% -
  Horiz. % 371.07% 250.07% 138.33% 507.56% 434.95% 285.98% 100.00%
Tax -2,428 -1,259 -753 -1,182 -1,366 -924 -637 143.42%
  QoQ % -92.85% -67.20% 36.29% 13.47% -47.84% -45.05% -
  Horiz. % 381.16% 197.65% 118.21% 185.56% 214.44% 145.05% 100.00%
NP 7,680 5,553 3,015 12,644 10,482 6,866 2,087 137.79%
  QoQ % 38.30% 84.18% -76.15% 20.63% 52.67% 228.99% -
  Horiz. % 367.99% 266.08% 144.47% 605.85% 502.25% 328.99% 100.00%
NP to SH 7,681 5,553 3,015 12,401 10,240 6,621 2,100 136.83%
  QoQ % 38.32% 84.18% -75.69% 21.10% 54.66% 215.29% -
  Horiz. % 365.76% 264.43% 143.57% 590.52% 487.62% 315.29% 100.00%
Tax Rate 24.02 % 18.48 % 19.98 % 8.55 % 11.53 % 11.86 % 23.38 % 1.81%
  QoQ % 29.98% -7.51% 133.68% -25.85% -2.78% -49.27% -
  Horiz. % 102.74% 79.04% 85.46% 36.57% 49.32% 50.73% 100.00%
Total Cost 101,013 65,226 32,214 113,066 83,174 51,116 27,149 139.54%
  QoQ % 54.87% 102.48% -71.51% 35.94% 62.72% 88.28% -
  Horiz. % 372.07% 240.25% 118.66% 416.46% 306.36% 188.28% 100.00%
Net Worth 117,015 115,737 116,284 113,390 112,178 109,750 107,999 5.47%
  QoQ % 1.10% -0.47% 2.55% 1.08% 2.21% 1.62% -
  Horiz. % 108.35% 107.16% 107.67% 104.99% 103.87% 101.62% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 36 23 - - - - - -
  QoQ % 50.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.10% 100.00% - - - - -
Div Payout % 0.47 % 0.43 % - % - % - % - % - % -
  QoQ % 9.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.30% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 117,015 115,737 116,284 113,390 112,178 109,750 107,999 5.47%
  QoQ % 1.10% -0.47% 2.55% 1.08% 2.21% 1.62% -
  Horiz. % 108.35% 107.16% 107.67% 104.99% 103.87% 101.62% 100.00%
NOSH 60,007 59,967 59,940 59,995 59,988 59,972 59,999 0.01%
  QoQ % 0.07% 0.05% -0.09% 0.01% 0.03% -0.05% -
  Horiz. % 100.01% 99.95% 99.90% 99.99% 99.98% 99.95% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.07 % 7.85 % 8.56 % 10.06 % 11.19 % 11.84 % 7.14 % -0.65%
  QoQ % -9.94% -8.29% -14.91% -10.10% -5.49% 65.83% -
  Horiz. % 99.02% 109.94% 119.89% 140.90% 156.72% 165.83% 100.00%
ROE 6.56 % 4.80 % 2.59 % 10.94 % 9.13 % 6.03 % 1.94 % 124.79%
  QoQ % 36.67% 85.33% -76.33% 19.82% 51.41% 210.82% -
  Horiz. % 338.14% 247.42% 133.51% 563.92% 470.62% 310.82% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 181.13 118.03 58.77 209.53 156.12 96.68 48.73 139.38%
  QoQ % 53.46% 100.83% -71.95% 34.21% 61.48% 98.40% -
  Horiz. % 371.70% 242.21% 120.60% 429.98% 320.38% 198.40% 100.00%
EPS 12.80 9.26 5.03 20.67 17.07 11.04 3.50 136.81%
  QoQ % 38.23% 84.10% -75.67% 21.09% 54.62% 215.43% -
  Horiz. % 365.71% 264.57% 143.71% 590.57% 487.71% 315.43% 100.00%
DPS 0.06 0.04 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 1.9500 1.9300 1.9400 1.8900 1.8700 1.8300 1.8000 5.47%
  QoQ % 1.04% -0.52% 2.65% 1.07% 2.19% 1.67% -
  Horiz. % 108.33% 107.22% 107.78% 105.00% 103.89% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.29 29.49 14.68 52.38 39.02 24.16 12.18 139.44%
  QoQ % 53.58% 100.89% -71.97% 34.24% 61.51% 98.36% -
  Horiz. % 371.84% 242.12% 120.53% 430.05% 320.36% 198.36% 100.00%
EPS 3.20 2.31 1.26 5.17 4.27 2.76 0.88 135.92%
  QoQ % 38.53% 83.33% -75.63% 21.08% 54.71% 213.64% -
  Horiz. % 363.64% 262.50% 143.18% 587.50% 485.23% 313.64% 100.00%
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 0.4876 0.4822 0.4845 0.4725 0.4674 0.4573 0.4500 5.48%
  QoQ % 1.12% -0.47% 2.54% 1.09% 2.21% 1.62% -
  Horiz. % 108.36% 107.16% 107.67% 105.00% 103.87% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.6200 1.7100 1.5400 1.5300 1.4300 0.9800 0.9000 -
P/RPS 0.89 1.45 2.62 0.73 0.92 1.01 1.85 -38.52%
  QoQ % -38.62% -44.66% 258.90% -20.65% -8.91% -45.41% -
  Horiz. % 48.11% 78.38% 141.62% 39.46% 49.73% 54.59% 100.00%
P/EPS 12.66 18.47 30.62 7.40 8.38 8.88 25.71 -37.56%
  QoQ % -31.46% -39.68% 313.78% -11.69% -5.63% -65.46% -
  Horiz. % 49.24% 71.84% 119.10% 28.78% 32.59% 34.54% 100.00%
EY 7.90 5.42 3.27 13.51 11.94 11.27 3.89 60.16%
  QoQ % 45.76% 65.75% -75.80% 13.15% 5.94% 189.72% -
  Horiz. % 203.08% 139.33% 84.06% 347.30% 306.94% 289.72% 100.00%
DY 0.04 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 0.83 0.89 0.79 0.81 0.76 0.54 0.50 40.07%
  QoQ % -6.74% 12.66% -2.47% 6.58% 40.74% 8.00% -
  Horiz. % 166.00% 178.00% 158.00% 162.00% 152.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 -
Price 1.6700 1.7000 1.9600 1.4400 1.4700 1.4200 1.0000 -
P/RPS 0.92 1.44 3.33 0.69 0.94 1.47 2.05 -41.30%
  QoQ % -36.11% -56.76% 382.61% -26.60% -36.05% -28.29% -
  Horiz. % 44.88% 70.24% 162.44% 33.66% 45.85% 71.71% 100.00%
P/EPS 13.05 18.36 38.97 6.97 8.61 12.86 28.57 -40.60%
  QoQ % -28.92% -52.89% 459.11% -19.05% -33.05% -54.99% -
  Horiz. % 45.68% 64.26% 136.40% 24.40% 30.14% 45.01% 100.00%
EY 7.66 5.45 2.57 14.35 11.61 7.77 3.50 68.33%
  QoQ % 40.55% 112.06% -82.09% 23.60% 49.42% 122.00% -
  Horiz. % 218.86% 155.71% 73.43% 410.00% 331.71% 222.00% 100.00%
DY 0.04 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% - - - - -
P/NAPS 0.86 0.88 1.01 0.76 0.79 0.78 0.56 33.00%
  QoQ % -2.27% -12.87% 32.89% -3.80% 1.28% 39.29% -
  Horiz. % 153.57% 157.14% 180.36% 135.71% 141.07% 139.29% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers