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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers