Highlights

[OFI] QoQ Quarter Result on 2009-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -19.95%    YoY -     -5.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,550 35,229 32,054 35,674 28,746 29,236 26,634 21.21%
  QoQ % 0.91% 9.91% -10.15% 24.10% -1.68% 9.77% -
  Horiz. % 133.48% 132.27% 120.35% 133.94% 107.93% 109.77% 100.00%
PBT 3,044 3,768 1,978 4,058 5,066 2,724 552 211.81%
  QoQ % -19.21% 90.50% -51.26% -19.90% 85.98% 393.48% -
  Horiz. % 551.45% 682.61% 358.33% 735.14% 917.75% 493.48% 100.00%
Tax -506 -753 184 -442 -287 -637 500 -
  QoQ % 32.80% -509.24% 141.63% -54.01% 54.95% -227.40% -
  Horiz. % -101.20% -150.60% 36.80% -88.40% -57.40% -127.40% 100.00%
NP 2,538 3,015 2,162 3,616 4,779 2,087 1,052 79.78%
  QoQ % -15.82% 39.45% -40.21% -24.34% 128.99% 98.38% -
  Horiz. % 241.25% 286.60% 205.51% 343.73% 454.28% 198.38% 100.00%
NP to SH 2,538 3,015 2,161 3,619 4,521 2,100 1,053 79.67%
  QoQ % -15.82% 39.52% -40.29% -19.95% 115.29% 99.43% -
  Horiz. % 241.03% 286.32% 205.22% 343.68% 429.34% 199.43% 100.00%
Tax Rate 16.62 % 19.98 % -9.30 % 10.89 % 5.67 % 23.38 % -90.58 % -
  QoQ % -16.82% 314.84% -185.40% 92.06% -75.75% 125.81% -
  Horiz. % -18.35% -22.06% 10.27% -12.02% -6.26% -25.81% 100.00%
Total Cost 33,012 32,214 29,892 32,058 23,967 27,149 25,582 18.51%
  QoQ % 2.48% 7.77% -6.76% 33.76% -11.72% 6.13% -
  Horiz. % 129.04% 125.92% 116.85% 125.31% 93.69% 106.13% 100.00%
Net Worth 115,799 116,284 113,452 112,231 109,727 107,999 105,898 6.13%
  QoQ % -0.42% 2.50% 1.09% 2.28% 1.60% 1.98% -
  Horiz. % 109.35% 109.81% 107.13% 105.98% 103.62% 101.98% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11 - - - - - 2,094 -96.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.57% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 0.47 % - % - % - % - % - % 198.86 % -98.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.24% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 115,799 116,284 113,452 112,231 109,727 107,999 105,898 6.13%
  QoQ % -0.42% 2.50% 1.09% 2.28% 1.60% 1.98% -
  Horiz. % 109.35% 109.81% 107.13% 105.98% 103.62% 101.98% 100.00%
NOSH 59,999 59,940 60,027 60,016 59,960 59,999 59,829 0.19%
  QoQ % 0.10% -0.15% 0.02% 0.09% -0.07% 0.28% -
  Horiz. % 100.28% 100.19% 100.33% 100.31% 100.22% 100.28% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.14 % 8.56 % 6.74 % 10.14 % 16.62 % 7.14 % 3.95 % 48.34%
  QoQ % -16.59% 27.00% -33.53% -38.99% 132.77% 80.76% -
  Horiz. % 180.76% 216.71% 170.63% 256.71% 420.76% 180.76% 100.00%
ROE 2.19 % 2.59 % 1.90 % 3.22 % 4.12 % 1.94 % 0.99 % 69.69%
  QoQ % -15.44% 36.32% -40.99% -21.84% 112.37% 95.96% -
  Horiz. % 221.21% 261.62% 191.92% 325.25% 416.16% 195.96% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.25 58.77 53.40 59.44 47.94 48.73 44.52 20.97%
  QoQ % 0.82% 10.06% -10.16% 23.99% -1.62% 9.46% -
  Horiz. % 133.09% 132.01% 119.95% 133.51% 107.68% 109.46% 100.00%
EPS 4.23 5.03 3.60 6.03 7.54 3.50 1.76 79.33%
  QoQ % -15.90% 39.72% -40.30% -20.03% 115.43% 98.86% -
  Horiz. % 240.34% 285.80% 204.55% 342.61% 428.41% 198.86% 100.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 3.50 -96.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.57% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9300 1.9400 1.8900 1.8700 1.8300 1.8000 1.7700 5.93%
  QoQ % -0.52% 2.65% 1.07% 2.19% 1.67% 1.69% -
  Horiz. % 109.04% 109.60% 106.78% 105.65% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.81 14.68 13.36 14.86 11.98 12.18 11.10 21.17%
  QoQ % 0.89% 9.88% -10.09% 24.04% -1.64% 9.73% -
  Horiz. % 133.42% 132.25% 120.36% 133.87% 107.93% 109.73% 100.00%
EPS 1.06 1.26 0.90 1.51 1.88 0.88 0.44 79.61%
  QoQ % -15.87% 40.00% -40.40% -19.68% 113.64% 100.00% -
  Horiz. % 240.91% 286.36% 204.55% 343.18% 427.27% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4825 0.4845 0.4727 0.4676 0.4572 0.4500 0.4412 6.14%
  QoQ % -0.41% 2.50% 1.09% 2.27% 1.60% 1.99% -
  Horiz. % 109.36% 109.81% 107.14% 105.98% 103.63% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7100 1.5400 1.5300 1.4300 0.9800 0.9000 0.7300 -
P/RPS 2.89 2.62 2.87 2.41 2.04 1.85 1.64 45.84%
  QoQ % 10.31% -8.71% 19.09% 18.14% 10.27% 12.80% -
  Horiz. % 176.22% 159.76% 175.00% 146.95% 124.39% 112.80% 100.00%
P/EPS 40.43 30.62 42.50 23.71 13.00 25.71 41.48 -1.69%
  QoQ % 32.04% -27.95% 79.25% 82.38% -49.44% -38.02% -
  Horiz. % 97.47% 73.82% 102.46% 57.16% 31.34% 61.98% 100.00%
EY 2.47 3.27 2.35 4.22 7.69 3.89 2.41 1.65%
  QoQ % -24.46% 39.15% -44.31% -45.12% 97.69% 61.41% -
  Horiz. % 102.49% 135.68% 97.51% 175.10% 319.09% 161.41% 100.00%
DY 0.01 0.00 0.00 0.00 0.00 0.00 4.79 -98.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.21% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.89 0.79 0.81 0.76 0.54 0.50 0.41 67.57%
  QoQ % 12.66% -2.47% 6.58% 40.74% 8.00% 21.95% -
  Horiz. % 217.07% 192.68% 197.56% 185.37% 131.71% 121.95% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 27/05/09 -
Price 1.7000 1.9600 1.4400 1.4700 1.4200 1.0000 0.8800 -
P/RPS 2.87 3.33 2.70 2.47 2.96 2.05 1.98 28.05%
  QoQ % -13.81% 23.33% 9.31% -16.55% 44.39% 3.54% -
  Horiz. % 144.95% 168.18% 136.36% 124.75% 149.49% 103.54% 100.00%
P/EPS 40.19 38.97 40.00 24.38 18.83 28.57 50.00 -13.54%
  QoQ % 3.13% -2.57% 64.07% 29.47% -34.09% -42.86% -
  Horiz. % 80.38% 77.94% 80.00% 48.76% 37.66% 57.14% 100.00%
EY 2.49 2.57 2.50 4.10 5.31 3.50 2.00 15.71%
  QoQ % -3.11% 2.80% -39.02% -22.79% 51.71% 75.00% -
  Horiz. % 124.50% 128.50% 125.00% 205.00% 265.50% 175.00% 100.00%
DY 0.01 0.00 0.00 0.00 0.00 0.00 3.98 -98.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.25% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 1.01 0.76 0.79 0.78 0.56 0.50 45.72%
  QoQ % -12.87% 32.89% -3.80% 1.28% 39.29% 12.00% -
  Horiz. % 176.00% 202.00% 152.00% 158.00% 156.00% 112.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers