Highlights

[OFI] QoQ TTM Result on 2008-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 30-Jun-2008  [#1]
Profit Trend QoQ -     14.79%    YoY -     -24.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 118,441 122,132 126,136 124,564 124,397 126,429 123,038 -2.50%
  QoQ % -3.02% -3.17% 1.26% 0.13% -1.61% 2.76% -
  Horiz. % 96.26% 99.26% 102.52% 101.24% 101.10% 102.76% 100.00%
PBT 10,055 9,036 6,954 6,172 5,329 9,772 10,231 -1.15%
  QoQ % 11.28% 29.94% 12.67% 15.82% -45.47% -4.49% -
  Horiz. % 98.28% 88.32% 67.97% 60.33% 52.09% 95.51% 100.00%
Tax -288 -213 -467 -701 -563 -2,213 -2,370 -75.43%
  QoQ % -35.21% 54.39% 33.38% -24.51% 74.56% 6.62% -
  Horiz. % 12.15% 8.99% 19.70% 29.58% 23.76% 93.38% 100.00%
NP 9,767 8,823 6,487 5,471 4,766 7,559 7,861 15.56%
  QoQ % 10.70% 36.01% 18.57% 14.79% -36.95% -3.84% -
  Horiz. % 124.25% 112.24% 82.52% 69.60% 60.63% 96.16% 100.00%
NP to SH 9,768 8,824 6,488 5,472 4,767 7,561 7,863 15.55%
  QoQ % 10.70% 36.00% 18.57% 14.79% -36.95% -3.84% -
  Horiz. % 124.23% 112.22% 82.51% 69.59% 60.63% 96.16% 100.00%
Tax Rate 2.86 % 2.36 % 6.72 % 11.36 % 10.56 % 22.65 % 23.16 % -75.17%
  QoQ % 21.19% -64.88% -40.85% 7.58% -53.38% -2.20% -
  Horiz. % 12.35% 10.19% 29.02% 49.05% 45.60% 97.80% 100.00%
Total Cost 108,674 113,309 119,649 119,093 119,631 118,870 115,177 -3.80%
  QoQ % -4.09% -5.30% 0.47% -0.45% 0.64% 3.21% -
  Horiz. % 94.35% 98.38% 103.88% 103.40% 103.87% 103.21% 100.00%
Net Worth 105,898 101,946 97,800 95,936 81,066 91,261 89,924 11.51%
  QoQ % 3.88% 4.24% 1.94% 18.34% -11.17% 1.49% -
  Horiz. % 117.76% 113.37% 108.76% 106.69% 90.15% 101.49% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,094 1,866 1,866 1,866 1,866 41 41 1,251.74%
  QoQ % 12.18% 0.00% 0.00% 0.00% 4,346.03% 0.00% -
  Horiz. % 4,987.58% 4,446.03% 4,446.03% 4,446.03% 4,446.03% 100.00% 100.00%
Div Payout % 21.44 % 21.15 % 28.77 % 34.11 % 39.16 % 0.56 % 0.53 % 1,075.77%
  QoQ % 1.37% -26.49% -15.66% -12.90% 6,892.86% 5.66% -
  Horiz. % 4,045.28% 3,990.57% 5,428.30% 6,435.85% 7,388.68% 105.66% 100.00%
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 105,898 101,946 97,800 95,936 81,066 91,261 89,924 11.51%
  QoQ % 3.88% 4.24% 1.94% 18.34% -11.17% 1.49% -
  Horiz. % 117.76% 113.37% 108.76% 106.69% 90.15% 101.49% 100.00%
NOSH 59,829 59,968 60,000 59,960 53,333 60,040 59,949 -0.13%
  QoQ % -0.23% -0.05% 0.07% 12.43% -11.17% 0.15% -
  Horiz. % 99.80% 100.03% 100.08% 100.02% 88.96% 100.15% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.25 % 7.22 % 5.14 % 4.39 % 3.83 % 5.98 % 6.39 % 18.55%
  QoQ % 14.27% 40.47% 17.08% 14.62% -35.95% -6.42% -
  Horiz. % 129.11% 112.99% 80.44% 68.70% 59.94% 93.58% 100.00%
ROE 9.22 % 8.66 % 6.63 % 5.70 % 5.88 % 8.28 % 8.74 % 3.63%
  QoQ % 6.47% 30.62% 16.32% -3.06% -28.99% -5.26% -
  Horiz. % 105.49% 99.08% 75.86% 65.22% 67.28% 94.74% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 197.96 203.66 210.23 207.74 233.24 210.57 205.24 -2.38%
  QoQ % -2.80% -3.13% 1.20% -10.93% 10.77% 2.60% -
  Horiz. % 96.45% 99.23% 102.43% 101.22% 113.64% 102.60% 100.00%
EPS 16.33 14.71 10.81 9.13 8.94 12.59 13.12 15.69%
  QoQ % 11.01% 36.08% 18.40% 2.13% -28.99% -4.04% -
  Horiz. % 124.47% 112.12% 82.39% 69.59% 68.14% 95.96% 100.00%
DPS 3.50 3.11 3.11 3.11 3.50 0.07 0.07 1,253.98%
  QoQ % 12.54% 0.00% 0.00% -11.14% 4,900.00% 0.00% -
  Horiz. % 5,000.00% 4,442.86% 4,442.86% 4,442.86% 5,000.00% 100.00% 100.00%
NAPS 1.7700 1.7000 1.6300 1.6000 1.5200 1.5200 1.5000 11.65%
  QoQ % 4.12% 4.29% 1.87% 5.26% 0.00% 1.33% -
  Horiz. % 118.00% 113.33% 108.67% 106.67% 101.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 49.35 50.89 52.56 51.90 51.83 52.68 51.27 -2.51%
  QoQ % -3.03% -3.18% 1.27% 0.14% -1.61% 2.75% -
  Horiz. % 96.26% 99.26% 102.52% 101.23% 101.09% 102.75% 100.00%
EPS 4.07 3.68 2.70 2.28 1.99 3.15 3.28 15.46%
  QoQ % 10.60% 36.30% 18.42% 14.57% -36.83% -3.96% -
  Horiz. % 124.09% 112.20% 82.32% 69.51% 60.67% 96.04% 100.00%
DPS 0.87 0.78 0.78 0.78 0.78 0.02 0.02 1,134.04%
  QoQ % 11.54% 0.00% 0.00% 0.00% 3,800.00% 0.00% -
  Horiz. % 4,350.00% 3,900.00% 3,900.00% 3,900.00% 3,900.00% 100.00% 100.00%
NAPS 0.4412 0.4248 0.4075 0.3997 0.3378 0.3803 0.3747 11.50%
  QoQ % 3.86% 4.25% 1.95% 18.32% -11.18% 1.49% -
  Horiz. % 117.75% 113.37% 108.75% 106.67% 90.15% 101.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.7300 0.7500 0.9400 0.8000 0.9500 1.0200 1.1800 -
P/RPS 0.37 0.37 0.45 0.39 0.41 0.48 0.57 -25.01%
  QoQ % 0.00% -17.78% 15.38% -4.88% -14.58% -15.79% -
  Horiz. % 64.91% 64.91% 78.95% 68.42% 71.93% 84.21% 100.00%
P/EPS 4.47 5.10 8.69 8.77 10.63 8.10 9.00 -37.26%
  QoQ % -12.35% -41.31% -0.91% -17.50% 31.23% -10.00% -
  Horiz. % 49.67% 56.67% 96.56% 97.44% 118.11% 90.00% 100.00%
EY 22.36 19.62 11.50 11.41 9.41 12.35 11.12 59.24%
  QoQ % 13.97% 70.61% 0.79% 21.25% -23.81% 11.06% -
  Horiz. % 201.08% 176.44% 103.42% 102.61% 84.62% 111.06% 100.00%
DY 4.79 4.15 3.31 3.89 3.68 0.07 0.06 1,749.12%
  QoQ % 15.42% 25.38% -14.91% 5.71% 5,157.14% 16.67% -
  Horiz. % 7,983.33% 6,916.67% 5,516.67% 6,483.33% 6,133.33% 116.67% 100.00%
P/NAPS 0.41 0.44 0.58 0.50 0.63 0.67 0.79 -35.39%
  QoQ % -6.82% -24.14% 16.00% -20.63% -5.97% -15.19% -
  Horiz. % 51.90% 55.70% 73.42% 63.29% 79.75% 84.81% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 26/11/08 26/08/08 27/05/08 27/02/08 27/11/07 -
Price 0.8800 0.6800 0.7900 0.8100 0.9700 1.0500 1.0200 -
P/RPS 0.44 0.33 0.38 0.39 0.42 0.50 0.50 -8.16%
  QoQ % 33.33% -13.16% -2.56% -7.14% -16.00% 0.00% -
  Horiz. % 88.00% 66.00% 76.00% 78.00% 84.00% 100.00% 100.00%
P/EPS 5.39 4.62 7.31 8.88 10.85 8.34 7.78 -21.69%
  QoQ % 16.67% -36.80% -17.68% -18.16% 30.10% 7.20% -
  Horiz. % 69.28% 59.38% 93.96% 114.14% 139.46% 107.20% 100.00%
EY 18.55 21.64 13.69 11.27 9.21 11.99 12.86 27.64%
  QoQ % -14.28% 58.07% 21.47% 22.37% -23.19% -6.77% -
  Horiz. % 144.25% 168.27% 106.45% 87.64% 71.62% 93.23% 100.00%
DY 3.98 4.58 3.94 3.84 3.61 0.07 0.07 1,374.99%
  QoQ % -13.10% 16.24% 2.60% 6.37% 5,057.14% 0.00% -
  Horiz. % 5,685.71% 6,542.86% 5,628.57% 5,485.71% 5,157.14% 100.00% 100.00%
P/NAPS 0.50 0.40 0.48 0.51 0.64 0.69 0.68 -18.52%
  QoQ % 25.00% -16.67% -5.88% -20.31% -7.25% 1.47% -
  Horiz. % 73.53% 58.82% 70.59% 75.00% 94.12% 101.47% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

205  529  484  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.025+0.005 
 KGROUP 0.08-0.005 
 SANICHI 0.090.00 
 GDEX 0.385-0.06 
 COMFORT 3.06-0.02 
 DGB 0.03+0.005 
 ARMADA 0.215-0.015 
 XOX 0.0650.00 
 NOTION 0.815+0.045 
 SUPERMX 7.42+0.52 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Comfort: what you should do? Koon Yew Yin Koon Yew Yin's Blog
4. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
5. 再谈手套股4大天王 - SUPERMX业绩出炉后的最新变化! - 陈剑 Good Articles to Share
6. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
7. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
8. DON'T MISS!! THE VERY INTERESTING STORY OF NYLEX AS IT UNFOLD IN YEARS 2014 TO 2017, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers