Highlights

[OFI] QoQ Quarter Result on 2010-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     39.52%    YoY -     43.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 40,602 37,914 35,550 35,229 32,054 35,674 28,746 25.91%
  QoQ % 7.09% 6.65% 0.91% 9.91% -10.15% 24.10% -
  Horiz. % 141.24% 131.89% 123.67% 122.55% 111.51% 124.10% 100.00%
PBT 980 3,296 3,044 3,768 1,978 4,058 5,066 -66.59%
  QoQ % -70.27% 8.28% -19.21% 90.50% -51.26% -19.90% -
  Horiz. % 19.34% 65.06% 60.09% 74.38% 39.04% 80.10% 100.00%
Tax 80 -1,169 -506 -753 184 -442 -287 -
  QoQ % 106.84% -131.03% 32.80% -509.24% 141.63% -54.01% -
  Horiz. % -27.87% 407.32% 176.31% 262.37% -64.11% 154.01% 100.00%
NP 1,060 2,127 2,538 3,015 2,162 3,616 4,779 -63.39%
  QoQ % -50.16% -16.19% -15.82% 39.45% -40.21% -24.34% -
  Horiz. % 22.18% 44.51% 53.11% 63.09% 45.24% 75.66% 100.00%
NP to SH 1,019 2,128 2,538 3,015 2,161 3,619 4,521 -63.00%
  QoQ % -52.11% -16.15% -15.82% 39.52% -40.29% -19.95% -
  Horiz. % 22.54% 47.07% 56.14% 66.69% 47.80% 80.05% 100.00%
Tax Rate -8.16 % 35.47 % 16.62 % 19.98 % -9.30 % 10.89 % 5.67 % -
  QoQ % -123.01% 113.42% -16.82% 314.84% -185.40% 92.06% -
  Horiz. % -143.92% 625.57% 293.12% 352.38% -164.02% 192.06% 100.00%
Total Cost 39,542 35,787 33,012 32,214 29,892 32,058 23,967 39.67%
  QoQ % 10.49% 8.41% 2.48% 7.77% -6.76% 33.76% -
  Horiz. % 164.99% 149.32% 137.74% 134.41% 124.72% 133.76% 100.00%
Net Worth 116,285 116,890 115,799 116,284 113,452 112,231 109,727 3.95%
  QoQ % -0.52% 0.94% -0.42% 2.50% 1.09% 2.28% -
  Horiz. % 105.98% 106.53% 105.53% 105.98% 103.40% 102.28% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,198 11 11 - - - - -
  QoQ % 9,900.19% -0.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,991.02% 99.91% 100.00% - - - -
Div Payout % 117.65 % 0.56 % 0.47 % - % - % - % - % -
  QoQ % 20,908.93% 19.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25,031.92% 119.15% 100.00% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 116,285 116,890 115,799 116,284 113,452 112,231 109,727 3.95%
  QoQ % -0.52% 0.94% -0.42% 2.50% 1.09% 2.28% -
  Horiz. % 105.98% 106.53% 105.53% 105.98% 103.40% 102.28% 100.00%
NOSH 59,941 59,943 59,999 59,940 60,027 60,016 59,960 -0.02%
  QoQ % -0.00% -0.09% 0.10% -0.15% 0.02% 0.09% -
  Horiz. % 99.97% 99.97% 100.07% 99.97% 100.11% 100.09% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.61 % 5.61 % 7.14 % 8.56 % 6.74 % 10.14 % 16.62 % -70.93%
  QoQ % -53.48% -21.43% -16.59% 27.00% -33.53% -38.99% -
  Horiz. % 15.70% 33.75% 42.96% 51.50% 40.55% 61.01% 100.00%
ROE 0.88 % 1.82 % 2.19 % 2.59 % 1.90 % 3.22 % 4.12 % -64.30%
  QoQ % -51.65% -16.89% -15.44% 36.32% -40.99% -21.84% -
  Horiz. % 21.36% 44.17% 53.16% 62.86% 46.12% 78.16% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 67.74 63.25 59.25 58.77 53.40 59.44 47.94 25.95%
  QoQ % 7.10% 6.75% 0.82% 10.06% -10.16% 23.99% -
  Horiz. % 141.30% 131.94% 123.59% 122.59% 111.39% 123.99% 100.00%
EPS 1.70 3.55 4.23 5.03 3.60 6.03 7.54 -62.99%
  QoQ % -52.11% -16.08% -15.90% 39.72% -40.30% -20.03% -
  Horiz. % 22.55% 47.08% 56.10% 66.71% 47.75% 79.97% 100.00%
DPS 2.00 0.02 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 9,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 100.00% 100.00% - - - -
NAPS 1.9400 1.9500 1.9300 1.9400 1.8900 1.8700 1.8300 3.97%
  QoQ % -0.51% 1.04% -0.52% 2.65% 1.07% 2.19% -
  Horiz. % 106.01% 106.56% 105.46% 106.01% 103.28% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.92 15.80 14.81 14.68 13.36 14.86 11.98 25.91%
  QoQ % 7.09% 6.68% 0.89% 9.88% -10.09% 24.04% -
  Horiz. % 141.24% 131.89% 123.62% 122.54% 111.52% 124.04% 100.00%
EPS 0.42 0.89 1.06 1.26 0.90 1.51 1.88 -63.22%
  QoQ % -52.81% -16.04% -15.87% 40.00% -40.40% -19.68% -
  Horiz. % 22.34% 47.34% 56.38% 67.02% 47.87% 80.32% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.4845 0.4870 0.4825 0.4845 0.4727 0.4676 0.4572 3.95%
  QoQ % -0.51% 0.93% -0.41% 2.50% 1.09% 2.27% -
  Horiz. % 105.97% 106.52% 105.53% 105.97% 103.39% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.6100 1.6200 1.7100 1.5400 1.5300 1.4300 0.9800 -
P/RPS 2.38 2.56 2.89 2.62 2.87 2.41 2.04 10.83%
  QoQ % -7.03% -11.42% 10.31% -8.71% 19.09% 18.14% -
  Horiz. % 116.67% 125.49% 141.67% 128.43% 140.69% 118.14% 100.00%
P/EPS 94.71 45.63 40.43 30.62 42.50 23.71 13.00 276.27%
  QoQ % 107.56% 12.86% 32.04% -27.95% 79.25% 82.38% -
  Horiz. % 728.54% 351.00% 311.00% 235.54% 326.92% 182.38% 100.00%
EY 1.06 2.19 2.47 3.27 2.35 4.22 7.69 -73.35%
  QoQ % -51.60% -11.34% -24.46% 39.15% -44.31% -45.12% -
  Horiz. % 13.78% 28.48% 32.12% 42.52% 30.56% 54.88% 100.00%
DY 1.24 0.01 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 12,300.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,400.00% 100.00% 100.00% - - - -
P/NAPS 0.83 0.83 0.89 0.79 0.81 0.76 0.54 33.22%
  QoQ % 0.00% -6.74% 12.66% -2.47% 6.58% 40.74% -
  Horiz. % 153.70% 153.70% 164.81% 146.30% 150.00% 140.74% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 -
Price 1.6100 1.6700 1.7000 1.9600 1.4400 1.4700 1.4200 -
P/RPS 2.38 2.64 2.87 3.33 2.70 2.47 2.96 -13.54%
  QoQ % -9.85% -8.01% -13.81% 23.33% 9.31% -16.55% -
  Horiz. % 80.41% 89.19% 96.96% 112.50% 91.22% 83.45% 100.00%
P/EPS 94.71 47.04 40.19 38.97 40.00 24.38 18.83 193.85%
  QoQ % 101.34% 17.04% 3.13% -2.57% 64.07% 29.47% -
  Horiz. % 502.97% 249.81% 213.44% 206.96% 212.43% 129.47% 100.00%
EY 1.06 2.13 2.49 2.57 2.50 4.10 5.31 -65.88%
  QoQ % -50.23% -14.46% -3.11% 2.80% -39.02% -22.79% -
  Horiz. % 19.96% 40.11% 46.89% 48.40% 47.08% 77.21% 100.00%
DY 1.24 0.01 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 12,300.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,400.00% 100.00% 100.00% - - - -
P/NAPS 0.83 0.86 0.88 1.01 0.76 0.79 0.78 4.23%
  QoQ % -3.49% -2.27% -12.87% 32.89% -3.80% 1.28% -
  Horiz. % 106.41% 110.26% 112.82% 129.49% 97.44% 101.28% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers