Highlights

[OFI] QoQ TTM Result on 2011-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     5.56%    YoY -     -14.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 201,808 195,269 181,410 167,003 159,312 149,295 140,747 27.18%
  QoQ % 3.35% 7.64% 8.63% 4.83% 6.71% 6.07% -
  Horiz. % 143.38% 138.74% 128.89% 118.65% 113.19% 106.07% 100.00%
PBT 14,497 16,799 13,036 12,731 12,079 11,088 12,086 12.90%
  QoQ % -13.70% 28.87% 2.40% 5.40% 8.94% -8.26% -
  Horiz. % 119.95% 139.00% 107.86% 105.34% 99.94% 91.74% 100.00%
Tax -3,121 -3,442 -2,546 -2,818 -2,795 -2,348 -2,244 24.62%
  QoQ % 9.33% -35.19% 9.65% -0.82% -19.04% -4.63% -
  Horiz. % 139.08% 153.39% 113.46% 125.58% 124.55% 104.63% 100.00%
NP 11,376 13,357 10,490 9,913 9,284 8,740 9,842 10.15%
  QoQ % -14.83% 27.33% 5.82% 6.78% 6.22% -11.20% -
  Horiz. % 115.59% 135.71% 106.58% 100.72% 94.33% 88.80% 100.00%
NP to SH 11,065 13,027 10,220 9,694 9,183 8,700 9,842 8.13%
  QoQ % -15.06% 27.47% 5.43% 5.56% 5.55% -11.60% -
  Horiz. % 112.43% 132.36% 103.84% 98.50% 93.30% 88.40% 100.00%
Tax Rate 21.53 % 20.49 % 19.53 % 22.13 % 23.14 % 21.18 % 18.57 % 10.37%
  QoQ % 5.08% 4.92% -11.75% -4.36% 9.25% 14.05% -
  Horiz. % 115.94% 110.34% 105.17% 119.17% 124.61% 114.05% 100.00%
Total Cost 190,432 181,912 170,920 157,090 150,028 140,555 130,905 28.42%
  QoQ % 4.68% 6.43% 8.80% 4.71% 6.74% 7.37% -
  Horiz. % 145.47% 138.96% 130.57% 120.00% 114.61% 107.37% 100.00%
Net Worth 126,599 124,734 122,492 120,639 120,000 116,285 116,890 5.47%
  QoQ % 1.50% 1.83% 1.54% 0.53% 3.19% -0.52% -
  Horiz. % 108.31% 106.71% 104.79% 103.21% 102.66% 99.48% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,200 4,800 4,800 3,611 2,422 1,222 23 3,039.99%
  QoQ % -12.50% 0.01% 32.92% 49.05% 98.13% 4,997.80% -
  Horiz. % 17,512.28% 20,013.63% 20,011.34% 15,054.84% 10,100.51% 5,097.80% 100.00%
Div Payout % 37.96 % 36.85 % 46.97 % 37.25 % 26.38 % 14.06 % 0.24 % 2,833.71%
  QoQ % 3.01% -21.55% 26.09% 41.21% 87.62% 5,758.33% -
  Horiz. % 15,816.67% 15,354.17% 19,570.83% 15,520.83% 10,991.67% 5,858.33% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 126,599 124,734 122,492 120,639 120,000 116,285 116,890 5.47%
  QoQ % 1.50% 1.83% 1.54% 0.53% 3.19% -0.52% -
  Horiz. % 108.31% 106.71% 104.79% 103.21% 102.66% 99.48% 100.00%
NOSH 60,000 59,968 60,045 60,019 60,000 59,941 59,943 0.06%
  QoQ % 0.05% -0.13% 0.04% 0.03% 0.10% -0.00% -
  Horiz. % 100.09% 100.04% 100.17% 100.13% 100.09% 100.00% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.64 % 6.84 % 5.78 % 5.94 % 5.83 % 5.85 % 6.99 % -13.34%
  QoQ % -17.54% 18.34% -2.69% 1.89% -0.34% -16.31% -
  Horiz. % 80.69% 97.85% 82.69% 84.98% 83.40% 83.69% 100.00%
ROE 8.74 % 10.44 % 8.34 % 8.04 % 7.65 % 7.48 % 8.42 % 2.52%
  QoQ % -16.28% 25.18% 3.73% 5.10% 2.27% -11.16% -
  Horiz. % 103.80% 123.99% 99.05% 95.49% 90.86% 88.84% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 336.35 325.62 302.12 278.25 265.52 249.07 234.80 27.10%
  QoQ % 3.30% 7.78% 8.58% 4.79% 6.60% 6.08% -
  Horiz. % 143.25% 138.68% 128.67% 118.51% 113.08% 106.08% 100.00%
EPS 18.44 21.72 17.02 16.15 15.31 14.51 16.42 8.05%
  QoQ % -15.10% 27.61% 5.39% 5.49% 5.51% -11.63% -
  Horiz. % 112.30% 132.28% 103.65% 98.36% 93.24% 88.37% 100.00%
DPS 7.00 8.00 8.00 6.02 4.04 2.04 0.04 3,038.52%
  QoQ % -12.50% 0.00% 32.89% 49.01% 98.04% 5,000.00% -
  Horiz. % 17,500.00% 20,000.00% 20,000.00% 15,050.00% 10,100.00% 5,100.00% 100.00%
NAPS 2.1100 2.0800 2.0400 2.0100 2.0000 1.9400 1.9500 5.40%
  QoQ % 1.44% 1.96% 1.49% 0.50% 3.09% -0.51% -
  Horiz. % 108.21% 106.67% 104.62% 103.08% 102.56% 99.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.09 81.36 75.59 69.58 66.38 62.21 58.64 27.19%
  QoQ % 3.36% 7.63% 8.64% 4.82% 6.70% 6.09% -
  Horiz. % 143.40% 138.74% 128.91% 118.66% 113.20% 106.09% 100.00%
EPS 4.61 5.43 4.26 4.04 3.83 3.63 4.10 8.14%
  QoQ % -15.10% 27.46% 5.45% 5.48% 5.51% -11.46% -
  Horiz. % 112.44% 132.44% 103.90% 98.54% 93.41% 88.54% 100.00%
DPS 1.75 2.00 2.00 1.50 1.01 0.51 0.01 3,038.52%
  QoQ % -12.50% 0.00% 33.33% 48.51% 98.04% 5,000.00% -
  Horiz. % 17,500.00% 20,000.00% 20,000.00% 15,000.00% 10,100.00% 5,100.00% 100.00%
NAPS 0.5275 0.5197 0.5104 0.5027 0.5000 0.4845 0.4870 5.48%
  QoQ % 1.50% 1.82% 1.53% 0.54% 3.20% -0.51% -
  Horiz. % 108.32% 106.71% 104.80% 103.22% 102.67% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.5400 1.5200 1.5000 1.3600 1.6000 1.6100 1.6200 -
P/RPS 0.46 0.47 0.50 0.49 0.60 0.65 0.69 -23.70%
  QoQ % -2.13% -6.00% 2.04% -18.33% -7.69% -5.80% -
  Horiz. % 66.67% 68.12% 72.46% 71.01% 86.96% 94.20% 100.00%
P/EPS 8.35 7.00 8.81 8.42 10.45 11.09 9.87 -10.56%
  QoQ % 19.29% -20.54% 4.63% -19.43% -5.77% 12.36% -
  Horiz. % 84.60% 70.92% 89.26% 85.31% 105.88% 112.36% 100.00%
EY 11.98 14.29 11.35 11.88 9.57 9.02 10.14 11.77%
  QoQ % -16.17% 25.90% -4.46% 24.14% 6.10% -11.05% -
  Horiz. % 118.15% 140.93% 111.93% 117.16% 94.38% 88.95% 100.00%
DY 4.55 5.26 5.33 4.43 2.52 1.27 0.02 3,639.01%
  QoQ % -13.50% -1.31% 20.32% 75.79% 98.43% 6,250.00% -
  Horiz. % 22,750.00% 26,300.00% 26,650.00% 22,150.00% 12,600.00% 6,350.00% 100.00%
P/NAPS 0.73 0.73 0.74 0.68 0.80 0.83 0.83 -8.21%
  QoQ % 0.00% -1.35% 8.82% -15.00% -3.61% 0.00% -
  Horiz. % 87.95% 87.95% 89.16% 81.93% 96.39% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 23/02/12 29/11/11 25/08/11 26/05/11 23/02/11 -
Price 1.8800 1.4800 1.5900 1.4100 1.4400 1.6100 1.6700 -
P/RPS 0.56 0.45 0.53 0.51 0.54 0.65 0.71 -14.65%
  QoQ % 24.44% -15.09% 3.92% -5.56% -16.92% -8.45% -
  Horiz. % 78.87% 63.38% 74.65% 71.83% 76.06% 91.55% 100.00%
P/EPS 10.19 6.81 9.34 8.73 9.41 11.09 10.17 0.13%
  QoQ % 49.63% -27.09% 6.99% -7.23% -15.15% 9.05% -
  Horiz. % 100.20% 66.96% 91.84% 85.84% 92.53% 109.05% 100.00%
EY 9.81 14.68 10.70 11.45 10.63 9.02 9.83 -0.14%
  QoQ % -33.17% 37.20% -6.55% 7.71% 17.85% -8.24% -
  Horiz. % 99.80% 149.34% 108.85% 116.48% 108.14% 91.76% 100.00%
DY 3.72 5.41 5.03 4.27 2.81 1.27 0.02 3,168.82%
  QoQ % -31.24% 7.55% 17.80% 51.96% 121.26% 6,250.00% -
  Horiz. % 18,600.00% 27,050.00% 25,150.00% 21,350.00% 14,050.00% 6,350.00% 100.00%
P/NAPS 0.89 0.71 0.78 0.70 0.72 0.83 0.86 2.31%
  QoQ % 25.35% -8.97% 11.43% -2.78% -13.25% -3.49% -
  Horiz. % 103.49% 82.56% 90.70% 81.40% 83.72% 96.51% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers