Highlights

[OFI] QoQ Quarter Result on 2009-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 17-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     115.29%    YoY -     33.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 35,229 32,054 35,674 28,746 29,236 26,634 30,439 10.26%
  QoQ % 9.91% -10.15% 24.10% -1.68% 9.77% -12.50% -
  Horiz. % 115.74% 105.31% 117.20% 94.44% 96.05% 87.50% 100.00%
PBT 3,768 1,978 4,058 5,066 2,724 552 3,922 -2.64%
  QoQ % 90.50% -51.26% -19.90% 85.98% 393.48% -85.93% -
  Horiz. % 96.07% 50.43% 103.47% 129.17% 69.45% 14.07% 100.00%
Tax -753 184 -442 -287 -637 500 -108 266.26%
  QoQ % -509.24% 141.63% -54.01% 54.95% -227.40% 562.96% -
  Horiz. % 697.22% -170.37% 409.26% 265.74% 589.81% -462.96% 100.00%
NP 3,015 2,162 3,616 4,779 2,087 1,052 3,814 -14.54%
  QoQ % 39.45% -40.21% -24.34% 128.99% 98.38% -72.42% -
  Horiz. % 79.05% 56.69% 94.81% 125.30% 54.72% 27.58% 100.00%
NP to SH 3,015 2,161 3,619 4,521 2,100 1,053 3,814 -14.54%
  QoQ % 39.52% -40.29% -19.95% 115.29% 99.43% -72.39% -
  Horiz. % 79.05% 56.66% 94.89% 118.54% 55.06% 27.61% 100.00%
Tax Rate 19.98 % -9.30 % 10.89 % 5.67 % 23.38 % -90.58 % 2.75 % 276.49%
  QoQ % 314.84% -185.40% 92.06% -75.75% 125.81% -3,393.82% -
  Horiz. % 726.55% -338.18% 396.00% 206.18% 850.18% -3,293.82% 100.00%
Total Cost 32,214 29,892 32,058 23,967 27,149 25,582 26,625 13.59%
  QoQ % 7.77% -6.76% 33.76% -11.72% 6.13% -3.92% -
  Horiz. % 120.99% 112.27% 120.41% 90.02% 101.97% 96.08% 100.00%
Net Worth 116,284 113,452 112,231 109,727 107,999 105,898 101,946 9.20%
  QoQ % 2.50% 1.09% 2.28% 1.60% 1.98% 3.88% -
  Horiz. % 114.06% 111.29% 110.09% 107.63% 105.94% 103.88% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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% 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% 0.00% 100.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 116,284 113,452 112,231 109,727 107,999 105,898 101,946 9.20%
  QoQ % 2.50% 1.09% 2.28% 1.60% 1.98% 3.88% -
  Horiz. % 114.06% 111.29% 110.09% 107.63% 105.94% 103.88% 100.00%
NOSH 59,940 60,027 60,016 59,960 59,999 59,829 59,968 -0.03%
  QoQ % -0.15% 0.02% 0.09% -0.07% 0.28% -0.23% -
  Horiz. % 99.95% 100.10% 100.08% 99.99% 100.05% 99.77% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.56 % 6.74 % 10.14 % 16.62 % 7.14 % 3.95 % 12.53 % -22.49%
  QoQ % 27.00% -33.53% -38.99% 132.77% 80.76% -68.48% -
  Horiz. % 68.32% 53.79% 80.93% 132.64% 56.98% 31.52% 100.00%
ROE 2.59 % 1.90 % 3.22 % 4.12 % 1.94 % 0.99 % 3.74 % -21.78%
  QoQ % 36.32% -40.99% -21.84% 112.37% 95.96% -73.53% -
  Horiz. % 69.25% 50.80% 86.10% 110.16% 51.87% 26.47% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.77 53.40 59.44 47.94 48.73 44.52 50.76 10.29%
  QoQ % 10.06% -10.16% 23.99% -1.62% 9.46% -12.29% -
  Horiz. % 115.78% 105.20% 117.10% 94.44% 96.00% 87.71% 100.00%
EPS 5.03 3.60 6.03 7.54 3.50 1.76 6.36 -14.52%
  QoQ % 39.72% -40.30% -20.03% 115.43% 98.86% -72.33% -
  Horiz. % 79.09% 56.60% 94.81% 118.55% 55.03% 27.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9400 1.8900 1.8700 1.8300 1.8000 1.7700 1.7000 9.23%
  QoQ % 2.65% 1.07% 2.19% 1.67% 1.69% 4.12% -
  Horiz. % 114.12% 111.18% 110.00% 107.65% 105.88% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.68 13.36 14.86 11.98 12.18 11.10 12.68 10.29%
  QoQ % 9.88% -10.09% 24.04% -1.64% 9.73% -12.46% -
  Horiz. % 115.77% 105.36% 117.19% 94.48% 96.06% 87.54% 100.00%
EPS 1.26 0.90 1.51 1.88 0.88 0.44 1.59 -14.40%
  QoQ % 40.00% -40.40% -19.68% 113.64% 100.00% -72.33% -
  Horiz. % 79.25% 56.60% 94.97% 118.24% 55.35% 27.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4845 0.4727 0.4676 0.4572 0.4500 0.4412 0.4248 9.19%
  QoQ % 2.50% 1.09% 2.27% 1.60% 1.99% 3.86% -
  Horiz. % 114.05% 111.28% 110.08% 107.63% 105.93% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.5400 1.5300 1.4300 0.9800 0.9000 0.7300 0.7500 -
P/RPS 2.62 2.87 2.41 2.04 1.85 1.64 1.48 46.49%
  QoQ % -8.71% 19.09% 18.14% 10.27% 12.80% 10.81% -
  Horiz. % 177.03% 193.92% 162.84% 137.84% 125.00% 110.81% 100.00%
P/EPS 30.62 42.50 23.71 13.00 25.71 41.48 11.79 89.27%
  QoQ % -27.95% 79.25% 82.38% -49.44% -38.02% 251.82% -
  Horiz. % 259.71% 360.48% 201.10% 110.26% 218.07% 351.82% 100.00%
EY 3.27 2.35 4.22 7.69 3.89 2.41 8.48 -47.11%
  QoQ % 39.15% -44.31% -45.12% 97.69% 61.41% -71.58% -
  Horiz. % 38.56% 27.71% 49.76% 90.68% 45.87% 28.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.79 0.81 0.76 0.54 0.50 0.41 0.44 47.88%
  QoQ % -2.47% 6.58% 40.74% 8.00% 21.95% -6.82% -
  Horiz. % 179.55% 184.09% 172.73% 122.73% 113.64% 93.18% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.9600 1.4400 1.4700 1.4200 1.0000 0.8800 0.6800 -
P/RPS 3.33 2.70 2.47 2.96 2.05 1.98 1.34 83.77%
  QoQ % 23.33% 9.31% -16.55% 44.39% 3.54% 47.76% -
  Horiz. % 248.51% 201.49% 184.33% 220.90% 152.99% 147.76% 100.00%
P/EPS 38.97 40.00 24.38 18.83 28.57 50.00 10.69 137.43%
  QoQ % -2.57% 64.07% 29.47% -34.09% -42.86% 367.73% -
  Horiz. % 364.55% 374.18% 228.06% 176.15% 267.26% 467.73% 100.00%
EY 2.57 2.50 4.10 5.31 3.50 2.00 9.35 -57.83%
  QoQ % 2.80% -39.02% -22.79% 51.71% 75.00% -78.61% -
  Horiz. % 27.49% 26.74% 43.85% 56.79% 37.43% 21.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.01 0.76 0.79 0.78 0.56 0.50 0.40 85.74%
  QoQ % 32.89% -3.80% 1.28% 39.29% 12.00% 25.00% -
  Horiz. % 252.50% 190.00% 197.50% 195.00% 140.00% 125.00% 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.
 


 

97  88  364  1747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers