Highlights

[OFI] QoQ Quarter Result on 2009-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     99.43%    YoY -     39.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 32,054 35,674 28,746 29,236 26,634 30,439 33,344 -2.60%
  QoQ % -10.15% 24.10% -1.68% 9.77% -12.50% -8.71% -
  Horiz. % 96.13% 106.99% 86.21% 87.68% 79.88% 91.29% 100.00%
PBT 1,978 4,058 5,066 2,724 552 3,922 3,699 -34.14%
  QoQ % -51.26% -19.90% 85.98% 393.48% -85.93% 6.03% -
  Horiz. % 53.47% 109.71% 136.96% 73.64% 14.92% 106.03% 100.00%
Tax 184 -442 -287 -637 500 -108 -303 -
  QoQ % 141.63% -54.01% 54.95% -227.40% 562.96% 64.36% -
  Horiz. % -60.73% 145.87% 94.72% 210.23% -165.02% 35.64% 100.00%
NP 2,162 3,616 4,779 2,087 1,052 3,814 3,396 -26.02%
  QoQ % -40.21% -24.34% 128.99% 98.38% -72.42% 12.31% -
  Horiz. % 63.66% 106.48% 140.72% 61.45% 30.98% 112.31% 100.00%
NP to SH 2,161 3,619 4,521 2,100 1,053 3,814 3,396 -26.04%
  QoQ % -40.29% -19.95% 115.29% 99.43% -72.39% 12.31% -
  Horiz. % 63.63% 106.57% 133.13% 61.84% 31.01% 112.31% 100.00%
Tax Rate -9.30 % 10.89 % 5.67 % 23.38 % -90.58 % 2.75 % 8.19 % -
  QoQ % -185.40% 92.06% -75.75% 125.81% -3,393.82% -66.42% -
  Horiz. % -113.55% 132.97% 69.23% 285.47% -1,105.98% 33.58% 100.00%
Total Cost 29,892 32,058 23,967 27,149 25,582 26,625 29,948 -0.12%
  QoQ % -6.76% 33.76% -11.72% 6.13% -3.92% -11.10% -
  Horiz. % 99.81% 107.05% 80.03% 90.65% 85.42% 88.90% 100.00%
Net Worth 113,452 112,231 109,727 107,999 105,898 101,946 97,800 10.41%
  QoQ % 1.09% 2.28% 1.60% 1.98% 3.88% 4.24% -
  Horiz. % 116.00% 114.76% 112.20% 110.43% 108.28% 104.24% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 2,094 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 198.86 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 113,452 112,231 109,727 107,999 105,898 101,946 97,800 10.41%
  QoQ % 1.09% 2.28% 1.60% 1.98% 3.88% 4.24% -
  Horiz. % 116.00% 114.76% 112.20% 110.43% 108.28% 104.24% 100.00%
NOSH 60,027 60,016 59,960 59,999 59,829 59,968 60,000 0.03%
  QoQ % 0.02% 0.09% -0.07% 0.28% -0.23% -0.05% -
  Horiz. % 100.05% 100.03% 99.93% 100.00% 99.72% 99.95% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.74 % 10.14 % 16.62 % 7.14 % 3.95 % 12.53 % 10.18 % -24.06%
  QoQ % -33.53% -38.99% 132.77% 80.76% -68.48% 23.08% -
  Horiz. % 66.21% 99.61% 163.26% 70.14% 38.80% 123.08% 100.00%
ROE 1.90 % 3.22 % 4.12 % 1.94 % 0.99 % 3.74 % 3.47 % -33.10%
  QoQ % -40.99% -21.84% 112.37% 95.96% -73.53% 7.78% -
  Horiz. % 54.76% 92.80% 118.73% 55.91% 28.53% 107.78% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 53.40 59.44 47.94 48.73 44.52 50.76 55.57 -2.62%
  QoQ % -10.16% 23.99% -1.62% 9.46% -12.29% -8.66% -
  Horiz. % 96.10% 106.96% 86.27% 87.69% 80.12% 91.34% 100.00%
EPS 3.60 6.03 7.54 3.50 1.76 6.36 5.66 -26.06%
  QoQ % -40.30% -20.03% 115.43% 98.86% -72.33% 12.37% -
  Horiz. % 63.60% 106.54% 133.22% 61.84% 31.10% 112.37% 100.00%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8900 1.8700 1.8300 1.8000 1.7700 1.7000 1.6300 10.38%
  QoQ % 1.07% 2.19% 1.67% 1.69% 4.12% 4.29% -
  Horiz. % 115.95% 114.72% 112.27% 110.43% 108.59% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,886
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.31 14.81 11.93 12.14 11.06 12.64 13.84 -2.57%
  QoQ % -10.13% 24.14% -1.73% 9.76% -12.50% -8.67% -
  Horiz. % 96.17% 107.01% 86.20% 87.72% 79.91% 91.33% 100.00%
EPS 0.90 1.50 1.88 0.87 0.44 1.58 1.41 -25.89%
  QoQ % -40.00% -20.21% 116.09% 97.73% -72.15% 12.06% -
  Horiz. % 63.83% 106.38% 133.33% 61.70% 31.21% 112.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4710 0.4659 0.4555 0.4483 0.4396 0.4232 0.4060 10.42%
  QoQ % 1.09% 2.28% 1.61% 1.98% 3.88% 4.24% -
  Horiz. % 116.01% 114.75% 112.19% 110.42% 108.28% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.5300 1.4300 0.9800 0.9000 0.7300 0.7500 0.9400 -
P/RPS 2.87 2.41 2.04 1.85 1.64 1.48 1.69 42.39%
  QoQ % 19.09% 18.14% 10.27% 12.80% 10.81% -12.43% -
  Horiz. % 169.82% 142.60% 120.71% 109.47% 97.04% 87.57% 100.00%
P/EPS 42.50 23.71 13.00 25.71 41.48 11.79 16.61 87.18%
  QoQ % 79.25% 82.38% -49.44% -38.02% 251.82% -29.02% -
  Horiz. % 255.87% 142.75% 78.27% 154.79% 249.73% 70.98% 100.00%
EY 2.35 4.22 7.69 3.89 2.41 8.48 6.02 -46.62%
  QoQ % -44.31% -45.12% 97.69% 61.41% -71.58% 40.86% -
  Horiz. % 39.04% 70.10% 127.74% 64.62% 40.03% 140.86% 100.00%
DY 0.00 0.00 0.00 0.00 4.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.81 0.76 0.54 0.50 0.41 0.44 0.58 24.97%
  QoQ % 6.58% 40.74% 8.00% 21.95% -6.82% -24.14% -
  Horiz. % 139.66% 131.03% 93.10% 86.21% 70.69% 75.86% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 25/02/09 26/11/08 -
Price 1.4400 1.4700 1.4200 1.0000 0.8800 0.6800 0.7900 -
P/RPS 2.70 2.47 2.96 2.05 1.98 1.34 1.42 53.54%
  QoQ % 9.31% -16.55% 44.39% 3.54% 47.76% -5.63% -
  Horiz. % 190.14% 173.94% 208.45% 144.37% 139.44% 94.37% 100.00%
P/EPS 40.00 24.38 18.83 28.57 50.00 10.69 13.96 101.87%
  QoQ % 64.07% 29.47% -34.09% -42.86% 367.73% -23.42% -
  Horiz. % 286.53% 174.64% 134.89% 204.66% 358.17% 76.58% 100.00%
EY 2.50 4.10 5.31 3.50 2.00 9.35 7.16 -50.45%
  QoQ % -39.02% -22.79% 51.71% 75.00% -78.61% 30.59% -
  Horiz. % 34.92% 57.26% 74.16% 48.88% 27.93% 130.59% 100.00%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.76 0.79 0.78 0.56 0.50 0.40 0.48 35.88%
  QoQ % -3.80% 1.28% 39.29% 12.00% 25.00% -16.67% -
  Horiz. % 158.33% 164.58% 162.50% 116.67% 104.17% 83.33% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers