Highlights

[OFI] QoQ TTM Result on 2011-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     5.55%    YoY -     -31.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 195,269 181,410 167,003 159,312 149,295 140,747 138,507 25.70%
  QoQ % 7.64% 8.63% 4.83% 6.71% 6.07% 1.62% -
  Horiz. % 140.98% 130.98% 120.57% 115.02% 107.79% 101.62% 100.00%
PBT 16,799 13,036 12,731 12,079 11,088 12,086 12,848 19.55%
  QoQ % 28.87% 2.40% 5.40% 8.94% -8.26% -5.93% -
  Horiz. % 130.75% 101.46% 99.09% 94.01% 86.30% 94.07% 100.00%
Tax -3,442 -2,546 -2,818 -2,795 -2,348 -2,244 -1,517 72.58%
  QoQ % -35.19% 9.65% -0.82% -19.04% -4.63% -47.92% -
  Horiz. % 226.90% 167.83% 185.76% 184.25% 154.78% 147.92% 100.00%
NP 13,357 10,490 9,913 9,284 8,740 9,842 11,331 11.58%
  QoQ % 27.33% 5.82% 6.78% 6.22% -11.20% -13.14% -
  Horiz. % 117.88% 92.58% 87.49% 81.93% 77.13% 86.86% 100.00%
NP to SH 13,027 10,220 9,694 9,183 8,700 9,842 11,333 9.72%
  QoQ % 27.47% 5.43% 5.56% 5.55% -11.60% -13.16% -
  Horiz. % 114.95% 90.18% 85.54% 81.03% 76.77% 86.84% 100.00%
Tax Rate 20.49 % 19.53 % 22.13 % 23.14 % 21.18 % 18.57 % 11.81 % 44.34%
  QoQ % 4.92% -11.75% -4.36% 9.25% 14.05% 57.24% -
  Horiz. % 173.50% 165.37% 187.38% 195.94% 179.34% 157.24% 100.00%
Total Cost 181,912 170,920 157,090 150,028 140,555 130,905 127,176 26.92%
  QoQ % 6.43% 8.80% 4.71% 6.74% 7.37% 2.93% -
  Horiz. % 143.04% 134.40% 123.52% 117.97% 110.52% 102.93% 100.00%
Net Worth 124,734 122,492 120,639 120,000 116,285 116,890 115,799 5.08%
  QoQ % 1.83% 1.54% 0.53% 3.19% -0.52% 0.94% -
  Horiz. % 107.72% 105.78% 104.18% 103.63% 100.42% 100.94% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,800 4,800 3,611 2,422 1,222 23 11 5,309.89%
  QoQ % 0.01% 32.92% 49.05% 98.13% 4,997.80% 99.91% -
  Horiz. % 40,008.92% 40,004.33% 30,095.88% 20,191.77% 10,190.93% 199.91% 100.00%
Div Payout % 36.85 % 46.97 % 37.25 % 26.38 % 14.06 % 0.24 % 0.11 % 4,706.48%
  QoQ % -21.55% 26.09% 41.21% 87.62% 5,758.33% 118.18% -
  Horiz. % 33,500.00% 42,700.00% 33,863.64% 23,981.82% 12,781.82% 218.18% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 124,734 122,492 120,639 120,000 116,285 116,890 115,799 5.08%
  QoQ % 1.83% 1.54% 0.53% 3.19% -0.52% 0.94% -
  Horiz. % 107.72% 105.78% 104.18% 103.63% 100.42% 100.94% 100.00%
NOSH 59,968 60,045 60,019 60,000 59,941 59,943 59,999 -0.03%
  QoQ % -0.13% 0.04% 0.03% 0.10% -0.00% -0.09% -
  Horiz. % 99.95% 100.08% 100.03% 100.00% 99.90% 99.91% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.84 % 5.78 % 5.94 % 5.83 % 5.85 % 6.99 % 8.18 % -11.23%
  QoQ % 18.34% -2.69% 1.89% -0.34% -16.31% -14.55% -
  Horiz. % 83.62% 70.66% 72.62% 71.27% 71.52% 85.45% 100.00%
ROE 10.44 % 8.34 % 8.04 % 7.65 % 7.48 % 8.42 % 9.79 % 4.37%
  QoQ % 25.18% 3.73% 5.10% 2.27% -11.16% -13.99% -
  Horiz. % 106.64% 85.19% 82.12% 78.14% 76.40% 86.01% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 325.62 302.12 278.25 265.52 249.07 234.80 230.85 25.75%
  QoQ % 7.78% 8.58% 4.79% 6.60% 6.08% 1.71% -
  Horiz. % 141.05% 130.87% 120.53% 115.02% 107.89% 101.71% 100.00%
EPS 21.72 17.02 16.15 15.31 14.51 16.42 18.89 9.74%
  QoQ % 27.61% 5.39% 5.49% 5.51% -11.63% -13.08% -
  Horiz. % 114.98% 90.10% 85.49% 81.05% 76.81% 86.92% 100.00%
DPS 8.00 8.00 6.02 4.04 2.04 0.04 0.02 5,309.09%
  QoQ % 0.00% 32.89% 49.01% 98.04% 5,000.00% 100.00% -
  Horiz. % 40,000.00% 40,000.00% 30,100.00% 20,200.00% 10,200.00% 200.00% 100.00%
NAPS 2.0800 2.0400 2.0100 2.0000 1.9400 1.9500 1.9300 5.11%
  QoQ % 1.96% 1.49% 0.50% 3.09% -0.51% 1.04% -
  Horiz. % 107.77% 105.70% 104.15% 103.63% 100.52% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 81.36 75.59 69.58 66.38 62.21 58.64 57.71 25.70%
  QoQ % 7.63% 8.64% 4.82% 6.70% 6.09% 1.61% -
  Horiz. % 140.98% 130.98% 120.57% 115.02% 107.80% 101.61% 100.00%
EPS 5.43 4.26 4.04 3.83 3.63 4.10 4.72 9.78%
  QoQ % 27.46% 5.45% 5.48% 5.51% -11.46% -13.14% -
  Horiz. % 115.04% 90.25% 85.59% 81.14% 76.91% 86.86% 100.00%
DPS 2.00 2.00 1.50 1.01 0.51 0.01 0.00 -
  QoQ % 0.00% 33.33% 48.51% 98.04% 5,000.00% 0.00% -
  Horiz. % 20,000.00% 20,000.00% 15,000.00% 10,100.00% 5,100.00% 100.00% -
NAPS 0.5197 0.5104 0.5027 0.5000 0.4845 0.4870 0.4825 5.07%
  QoQ % 1.82% 1.53% 0.54% 3.20% -0.51% 0.93% -
  Horiz. % 107.71% 105.78% 104.19% 103.63% 100.41% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.5200 1.5000 1.3600 1.6000 1.6100 1.6200 1.7100 -
P/RPS 0.47 0.50 0.49 0.60 0.65 0.69 0.74 -26.09%
  QoQ % -6.00% 2.04% -18.33% -7.69% -5.80% -6.76% -
  Horiz. % 63.51% 67.57% 66.22% 81.08% 87.84% 93.24% 100.00%
P/EPS 7.00 8.81 8.42 10.45 11.09 9.87 9.05 -15.72%
  QoQ % -20.54% 4.63% -19.43% -5.77% 12.36% 9.06% -
  Horiz. % 77.35% 97.35% 93.04% 115.47% 122.54% 109.06% 100.00%
EY 14.29 11.35 11.88 9.57 9.02 10.14 11.05 18.68%
  QoQ % 25.90% -4.46% 24.14% 6.10% -11.05% -8.24% -
  Horiz. % 129.32% 102.71% 107.51% 86.61% 81.63% 91.76% 100.00%
DY 5.26 5.33 4.43 2.52 1.27 0.02 0.01 6,391.36%
  QoQ % -1.31% 20.32% 75.79% 98.43% 6,250.00% 100.00% -
  Horiz. % 52,600.01% 53,300.00% 44,300.00% 25,200.00% 12,700.00% 200.00% 100.00%
P/NAPS 0.73 0.74 0.68 0.80 0.83 0.83 0.89 -12.37%
  QoQ % -1.35% 8.82% -15.00% -3.61% 0.00% -6.74% -
  Horiz. % 82.02% 83.15% 76.40% 89.89% 93.26% 93.26% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 23/02/12 29/11/11 25/08/11 26/05/11 23/02/11 22/11/10 -
Price 1.4800 1.5900 1.4100 1.4400 1.6100 1.6700 1.7000 -
P/RPS 0.45 0.53 0.51 0.54 0.65 0.71 0.74 -28.20%
  QoQ % -15.09% 3.92% -5.56% -16.92% -8.45% -4.05% -
  Horiz. % 60.81% 71.62% 68.92% 72.97% 87.84% 95.95% 100.00%
P/EPS 6.81 9.34 8.73 9.41 11.09 10.17 9.00 -16.95%
  QoQ % -27.09% 6.99% -7.23% -15.15% 9.05% 13.00% -
  Horiz. % 75.67% 103.78% 97.00% 104.56% 123.22% 113.00% 100.00%
EY 14.68 10.70 11.45 10.63 9.02 9.83 11.11 20.39%
  QoQ % 37.20% -6.55% 7.71% 17.85% -8.24% -11.52% -
  Horiz. % 132.13% 96.31% 103.06% 95.68% 81.19% 88.48% 100.00%
DY 5.41 5.03 4.27 2.81 1.27 0.02 0.01 6,514.07%
  QoQ % 7.55% 17.80% 51.96% 121.26% 6,250.00% 100.00% -
  Horiz. % 54,100.00% 50,300.00% 42,700.00% 28,100.00% 12,700.00% 200.00% 100.00%
P/NAPS 0.71 0.78 0.70 0.72 0.83 0.86 0.88 -13.32%
  QoQ % -8.97% 11.43% -2.78% -13.25% -3.49% -2.27% -
  Horiz. % 80.68% 88.64% 79.55% 81.82% 94.32% 97.73% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers