Highlights

[OFI] QoQ Quarter Result on 2010-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -15.82%    YoY -     -43.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,246 40,602 37,914 35,550 35,229 32,054 35,674 17.22%
  QoQ % 11.44% 7.09% 6.65% 0.91% 9.91% -10.15% -
  Horiz. % 126.83% 113.81% 106.28% 99.65% 98.75% 89.85% 100.00%
PBT 4,759 980 3,296 3,044 3,768 1,978 4,058 11.24%
  QoQ % 385.61% -70.27% 8.28% -19.21% 90.50% -51.26% -
  Horiz. % 117.27% 24.15% 81.22% 75.01% 92.85% 48.74% 100.00%
Tax -1,200 80 -1,169 -506 -753 184 -442 94.97%
  QoQ % -1,600.00% 106.84% -131.03% 32.80% -509.24% 141.63% -
  Horiz. % 271.49% -18.10% 264.48% 114.48% 170.36% -41.63% 100.00%
NP 3,559 1,060 2,127 2,538 3,015 2,162 3,616 -1.06%
  QoQ % 235.75% -50.16% -16.19% -15.82% 39.45% -40.21% -
  Horiz. % 98.42% 29.31% 58.82% 70.19% 83.38% 59.79% 100.00%
NP to SH 3,498 1,019 2,128 2,538 3,015 2,161 3,619 -2.25%
  QoQ % 243.28% -52.11% -16.15% -15.82% 39.52% -40.29% -
  Horiz. % 96.66% 28.16% 58.80% 70.13% 83.31% 59.71% 100.00%
Tax Rate 25.22 % -8.16 % 35.47 % 16.62 % 19.98 % -9.30 % 10.89 % 75.31%
  QoQ % 409.07% -123.01% 113.42% -16.82% 314.84% -185.40% -
  Horiz. % 231.59% -74.93% 325.71% 152.62% 183.47% -85.40% 100.00%
Total Cost 41,687 39,542 35,787 33,012 32,214 29,892 32,058 19.19%
  QoQ % 5.42% 10.49% 8.41% 2.48% 7.77% -6.76% -
  Horiz. % 130.04% 123.35% 111.63% 102.98% 100.49% 93.24% 100.00%
Net Worth 120,000 116,285 116,890 115,799 116,284 113,452 112,231 4.58%
  QoQ % 3.19% -0.52% 0.94% -0.42% 2.50% 1.09% -
  Horiz. % 106.92% 103.61% 104.15% 103.18% 103.61% 101.09% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,200 1,198 11 11 - - - -
  QoQ % 0.10% 9,900.19% -0.09% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.83% 9,991.02% 99.91% 100.00% - - -
Div Payout % 34.31 % 117.65 % 0.56 % 0.47 % - % - % - % -
  QoQ % -70.84% 20,908.93% 19.15% 0.00% 0.00% 0.00% -
  Horiz. % 7,300.00% 25,031.92% 119.15% 100.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 120,000 116,285 116,890 115,799 116,284 113,452 112,231 4.58%
  QoQ % 3.19% -0.52% 0.94% -0.42% 2.50% 1.09% -
  Horiz. % 106.92% 103.61% 104.15% 103.18% 103.61% 101.09% 100.00%
NOSH 60,000 59,941 59,943 59,999 59,940 60,027 60,016 -0.02%
  QoQ % 0.10% -0.00% -0.09% 0.10% -0.15% 0.02% -
  Horiz. % 99.97% 99.87% 99.88% 99.97% 99.87% 100.02% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.87 % 2.61 % 5.61 % 7.14 % 8.56 % 6.74 % 10.14 % -15.58%
  QoQ % 201.53% -53.48% -21.43% -16.59% 27.00% -33.53% -
  Horiz. % 77.61% 25.74% 55.33% 70.41% 84.42% 66.47% 100.00%
ROE 2.92 % 0.88 % 1.82 % 2.19 % 2.59 % 1.90 % 3.22 % -6.33%
  QoQ % 231.82% -51.65% -16.89% -15.44% 36.32% -40.99% -
  Horiz. % 90.68% 27.33% 56.52% 68.01% 80.43% 59.01% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.41 67.74 63.25 59.25 58.77 53.40 59.44 17.24%
  QoQ % 11.32% 7.10% 6.75% 0.82% 10.06% -10.16% -
  Horiz. % 126.87% 113.96% 106.41% 99.68% 98.87% 89.84% 100.00%
EPS 5.83 1.70 3.55 4.23 5.03 3.60 6.03 -2.23%
  QoQ % 242.94% -52.11% -16.08% -15.90% 39.72% -40.30% -
  Horiz. % 96.68% 28.19% 58.87% 70.15% 83.42% 59.70% 100.00%
DPS 2.00 2.00 0.02 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 9,900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 100.00% 100.00% - - -
NAPS 2.0000 1.9400 1.9500 1.9300 1.9400 1.8900 1.8700 4.60%
  QoQ % 3.09% -0.51% 1.04% -0.52% 2.65% 1.07% -
  Horiz. % 106.95% 103.74% 104.28% 103.21% 103.74% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.85 16.92 15.80 14.81 14.68 13.36 14.86 17.23%
  QoQ % 11.41% 7.09% 6.68% 0.89% 9.88% -10.09% -
  Horiz. % 126.85% 113.86% 106.33% 99.66% 98.79% 89.91% 100.00%
EPS 1.46 0.42 0.89 1.06 1.26 0.90 1.51 -2.23%
  QoQ % 247.62% -52.81% -16.04% -15.87% 40.00% -40.40% -
  Horiz. % 96.69% 27.81% 58.94% 70.20% 83.44% 59.60% 100.00%
DPS 0.50 0.50 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% 100.00% - - - - -
NAPS 0.5000 0.4845 0.4870 0.4825 0.4845 0.4727 0.4676 4.58%
  QoQ % 3.20% -0.51% 0.93% -0.41% 2.50% 1.09% -
  Horiz. % 106.93% 103.61% 104.15% 103.19% 103.61% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.6000 1.6100 1.6200 1.7100 1.5400 1.5300 1.4300 -
P/RPS 2.12 2.38 2.56 2.89 2.62 2.87 2.41 -8.21%
  QoQ % -10.92% -7.03% -11.42% 10.31% -8.71% 19.09% -
  Horiz. % 87.97% 98.76% 106.22% 119.92% 108.71% 119.09% 100.00%
P/EPS 27.44 94.71 45.63 40.43 30.62 42.50 23.71 10.26%
  QoQ % -71.03% 107.56% 12.86% 32.04% -27.95% 79.25% -
  Horiz. % 115.73% 399.45% 192.45% 170.52% 129.14% 179.25% 100.00%
EY 3.64 1.06 2.19 2.47 3.27 2.35 4.22 -9.41%
  QoQ % 243.40% -51.60% -11.34% -24.46% 39.15% -44.31% -
  Horiz. % 86.26% 25.12% 51.90% 58.53% 77.49% 55.69% 100.00%
DY 1.25 1.24 0.01 0.01 0.00 0.00 0.00 -
  QoQ % 0.81% 12,300.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,500.00% 12,400.00% 100.00% 100.00% - - -
P/NAPS 0.80 0.83 0.83 0.89 0.79 0.81 0.76 3.49%
  QoQ % -3.61% 0.00% -6.74% 12.66% -2.47% 6.58% -
  Horiz. % 105.26% 109.21% 109.21% 117.11% 103.95% 106.58% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 23/02/11 22/11/10 18/08/10 27/05/10 23/02/10 -
Price 1.4400 1.6100 1.6700 1.7000 1.9600 1.4400 1.4700 -
P/RPS 1.91 2.38 2.64 2.87 3.33 2.70 2.47 -15.79%
  QoQ % -19.75% -9.85% -8.01% -13.81% 23.33% 9.31% -
  Horiz. % 77.33% 96.36% 106.88% 116.19% 134.82% 109.31% 100.00%
P/EPS 24.70 94.71 47.04 40.19 38.97 40.00 24.38 0.88%
  QoQ % -73.92% 101.34% 17.04% 3.13% -2.57% 64.07% -
  Horiz. % 101.31% 388.47% 192.95% 164.85% 159.84% 164.07% 100.00%
EY 4.05 1.06 2.13 2.49 2.57 2.50 4.10 -0.82%
  QoQ % 282.08% -50.23% -14.46% -3.11% 2.80% -39.02% -
  Horiz. % 98.78% 25.85% 51.95% 60.73% 62.68% 60.98% 100.00%
DY 1.39 1.24 0.01 0.01 0.00 0.00 0.00 -
  QoQ % 12.10% 12,300.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 13,900.00% 12,400.00% 100.00% 100.00% - - -
P/NAPS 0.72 0.83 0.86 0.88 1.01 0.76 0.79 -6.01%
  QoQ % -13.25% -3.49% -2.27% -12.87% 32.89% -3.80% -
  Horiz. % 91.14% 105.06% 108.86% 111.39% 127.85% 96.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS