Highlights

[OFI] QoQ Quarter Result on 2010-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -40.29%    YoY -     105.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 37,914 35,550 35,229 32,054 35,674 28,746 29,236 18.86%
  QoQ % 6.65% 0.91% 9.91% -10.15% 24.10% -1.68% -
  Horiz. % 129.68% 121.60% 120.50% 109.64% 122.02% 98.32% 100.00%
PBT 3,296 3,044 3,768 1,978 4,058 5,066 2,724 13.51%
  QoQ % 8.28% -19.21% 90.50% -51.26% -19.90% 85.98% -
  Horiz. % 121.00% 111.75% 138.33% 72.61% 148.97% 185.98% 100.00%
Tax -1,169 -506 -753 184 -442 -287 -637 49.73%
  QoQ % -131.03% 32.80% -509.24% 141.63% -54.01% 54.95% -
  Horiz. % 183.52% 79.43% 118.21% -28.89% 69.39% 45.05% 100.00%
NP 2,127 2,538 3,015 2,162 3,616 4,779 2,087 1.27%
  QoQ % -16.19% -15.82% 39.45% -40.21% -24.34% 128.99% -
  Horiz. % 101.92% 121.61% 144.47% 103.59% 173.26% 228.99% 100.00%
NP to SH 2,128 2,538 3,015 2,161 3,619 4,521 2,100 0.88%
  QoQ % -16.15% -15.82% 39.52% -40.29% -19.95% 115.29% -
  Horiz. % 101.33% 120.86% 143.57% 102.90% 172.33% 215.29% 100.00%
Tax Rate 35.47 % 16.62 % 19.98 % -9.30 % 10.89 % 5.67 % 23.38 % 31.93%
  QoQ % 113.42% -16.82% 314.84% -185.40% 92.06% -75.75% -
  Horiz. % 151.71% 71.09% 85.46% -39.78% 46.58% 24.25% 100.00%
Total Cost 35,787 33,012 32,214 29,892 32,058 23,967 27,149 20.16%
  QoQ % 8.41% 2.48% 7.77% -6.76% 33.76% -11.72% -
  Horiz. % 131.82% 121.60% 118.66% 110.10% 118.08% 88.28% 100.00%
Net Worth 116,890 115,799 116,284 113,452 112,231 109,727 107,999 5.40%
  QoQ % 0.94% -0.42% 2.50% 1.09% 2.28% 1.60% -
  Horiz. % 108.23% 107.22% 107.67% 105.05% 103.92% 101.60% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11 11 - - - - - -
  QoQ % -0.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.91% 100.00% - - - - -
Div Payout % 0.56 % 0.47 % - % - % - % - % - % -
  QoQ % 19.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.15% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 116,890 115,799 116,284 113,452 112,231 109,727 107,999 5.40%
  QoQ % 0.94% -0.42% 2.50% 1.09% 2.28% 1.60% -
  Horiz. % 108.23% 107.22% 107.67% 105.05% 103.92% 101.60% 100.00%
NOSH 59,943 59,999 59,940 60,027 60,016 59,960 59,999 -0.06%
  QoQ % -0.09% 0.10% -0.15% 0.02% 0.09% -0.07% -
  Horiz. % 99.91% 100.00% 99.90% 100.05% 100.03% 99.93% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.61 % 7.14 % 8.56 % 6.74 % 10.14 % 16.62 % 7.14 % -14.81%
  QoQ % -21.43% -16.59% 27.00% -33.53% -38.99% 132.77% -
  Horiz. % 78.57% 100.00% 119.89% 94.40% 142.02% 232.77% 100.00%
ROE 1.82 % 2.19 % 2.59 % 1.90 % 3.22 % 4.12 % 1.94 % -4.16%
  QoQ % -16.89% -15.44% 36.32% -40.99% -21.84% 112.37% -
  Horiz. % 93.81% 112.89% 133.51% 97.94% 165.98% 212.37% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.25 59.25 58.77 53.40 59.44 47.94 48.73 18.93%
  QoQ % 6.75% 0.82% 10.06% -10.16% 23.99% -1.62% -
  Horiz. % 129.80% 121.59% 120.60% 109.58% 121.98% 98.38% 100.00%
EPS 3.55 4.23 5.03 3.60 6.03 7.54 3.50 0.95%
  QoQ % -16.08% -15.90% 39.72% -40.30% -20.03% 115.43% -
  Horiz. % 101.43% 120.86% 143.71% 102.86% 172.29% 215.43% 100.00%
DPS 0.02 0.02 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 1.9500 1.9300 1.9400 1.8900 1.8700 1.8300 1.8000 5.47%
  QoQ % 1.04% -0.52% 2.65% 1.07% 2.19% 1.67% -
  Horiz. % 108.33% 107.22% 107.78% 105.00% 103.89% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.80 14.81 14.68 13.36 14.86 11.98 12.18 18.89%
  QoQ % 6.68% 0.89% 9.88% -10.09% 24.04% -1.64% -
  Horiz. % 129.72% 121.59% 120.53% 109.69% 122.00% 98.36% 100.00%
EPS 0.89 1.06 1.26 0.90 1.51 1.88 0.88 0.75%
  QoQ % -16.04% -15.87% 40.00% -40.40% -19.68% 113.64% -
  Horiz. % 101.14% 120.45% 143.18% 102.27% 171.59% 213.64% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4870 0.4825 0.4845 0.4727 0.4676 0.4572 0.4500 5.39%
  QoQ % 0.93% -0.41% 2.50% 1.09% 2.27% 1.60% -
  Horiz. % 108.22% 107.22% 107.67% 105.04% 103.91% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.6200 1.7100 1.5400 1.5300 1.4300 0.9800 0.9000 -
P/RPS 2.56 2.89 2.62 2.87 2.41 2.04 1.85 24.10%
  QoQ % -11.42% 10.31% -8.71% 19.09% 18.14% 10.27% -
  Horiz. % 138.38% 156.22% 141.62% 155.14% 130.27% 110.27% 100.00%
P/EPS 45.63 40.43 30.62 42.50 23.71 13.00 25.71 46.44%
  QoQ % 12.86% 32.04% -27.95% 79.25% 82.38% -49.44% -
  Horiz. % 177.48% 157.25% 119.10% 165.31% 92.22% 50.56% 100.00%
EY 2.19 2.47 3.27 2.35 4.22 7.69 3.89 -31.75%
  QoQ % -11.34% -24.46% 39.15% -44.31% -45.12% 97.69% -
  Horiz. % 56.30% 63.50% 84.06% 60.41% 108.48% 197.69% 100.00%
DY 0.01 0.01 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% - - - - -
P/NAPS 0.83 0.89 0.79 0.81 0.76 0.54 0.50 40.07%
  QoQ % -6.74% 12.66% -2.47% 6.58% 40.74% 8.00% -
  Horiz. % 166.00% 178.00% 158.00% 162.00% 152.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 -
Price 1.6700 1.7000 1.9600 1.4400 1.4700 1.4200 1.0000 -
P/RPS 2.64 2.87 3.33 2.70 2.47 2.96 2.05 18.31%
  QoQ % -8.01% -13.81% 23.33% 9.31% -16.55% 44.39% -
  Horiz. % 128.78% 140.00% 162.44% 131.71% 120.49% 144.39% 100.00%
P/EPS 47.04 40.19 38.97 40.00 24.38 18.83 28.57 39.31%
  QoQ % 17.04% 3.13% -2.57% 64.07% 29.47% -34.09% -
  Horiz. % 164.65% 140.67% 136.40% 140.01% 85.33% 65.91% 100.00%
EY 2.13 2.49 2.57 2.50 4.10 5.31 3.50 -28.12%
  QoQ % -14.46% -3.11% 2.80% -39.02% -22.79% 51.71% -
  Horiz. % 60.86% 71.14% 73.43% 71.43% 117.14% 151.71% 100.00%
DY 0.01 0.01 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% - - - - -
P/NAPS 0.86 0.88 1.01 0.76 0.79 0.78 0.56 33.00%
  QoQ % -2.27% -12.87% 32.89% -3.80% 1.28% 39.29% -
  Horiz. % 153.57% 157.14% 180.36% 135.71% 141.07% 139.29% 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.
 


 

248  342  539  1182 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.43+0.03 
 SAPNRG 0.28+0.02 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers