Highlights

[OFI] QoQ TTM 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 -     -1.70%    YoY -     27.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 138,507 131,703 125,710 120,290 115,055 119,653 118,441 10.99%
  QoQ % 5.17% 4.77% 4.51% 4.55% -3.84% 1.02% -
  Horiz. % 116.94% 111.20% 106.14% 101.56% 97.14% 101.02% 100.00%
PBT 12,848 14,870 13,826 12,400 12,264 10,897 10,055 17.73%
  QoQ % -13.60% 7.55% 11.50% 1.11% 12.54% 8.37% -
  Horiz. % 127.78% 147.89% 137.50% 123.32% 121.97% 108.37% 100.00%
Tax -1,517 -1,298 -1,182 -866 -532 -548 -288 202.43%
  QoQ % -16.87% -9.81% -36.49% -62.78% 2.92% -90.28% -
  Horiz. % 526.74% 450.69% 410.42% 300.69% 184.72% 190.28% 100.00%
NP 11,331 13,572 12,644 11,534 11,732 10,349 9,767 10.40%
  QoQ % -16.51% 7.34% 9.62% -1.69% 13.36% 5.96% -
  Horiz. % 116.01% 138.96% 129.46% 118.09% 120.12% 105.96% 100.00%
NP to SH 11,333 13,316 12,401 11,293 11,488 10,363 9,768 10.40%
  QoQ % -14.89% 7.38% 9.81% -1.70% 10.86% 6.09% -
  Horiz. % 116.02% 136.32% 126.96% 115.61% 117.61% 106.09% 100.00%
Tax Rate 11.81 % 8.73 % 8.55 % 6.98 % 4.34 % 5.03 % 2.86 % 157.17%
  QoQ % 35.28% 2.11% 22.49% 60.83% -13.72% 75.87% -
  Horiz. % 412.94% 305.24% 298.95% 244.06% 151.75% 175.87% 100.00%
Total Cost 127,176 118,131 113,066 108,756 103,323 109,304 108,674 11.04%
  QoQ % 7.66% 4.48% 3.96% 5.26% -5.47% 0.58% -
  Horiz. % 117.03% 108.70% 104.04% 100.08% 95.08% 100.58% 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 0 0 2,094 2,094 2,094 2,094 -96.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.57% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 0.11 % - % - % 18.54 % 18.23 % 20.21 % 21.44 % -97.02%
  QoQ % 0.00% 0.00% 0.00% 1.70% -9.80% -5.74% -
  Horiz. % 0.51% 0.00% 0.00% 86.47% 85.03% 94.26% 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 8.18 % 10.31 % 10.06 % 9.59 % 10.20 % 8.65 % 8.25 % -0.57%
  QoQ % -20.66% 2.49% 4.90% -5.98% 17.92% 4.85% -
  Horiz. % 99.15% 124.97% 121.94% 116.24% 123.64% 104.85% 100.00%
ROE 9.79 % 11.45 % 10.93 % 10.06 % 10.47 % 9.60 % 9.22 % 4.08%
  QoQ % -14.50% 4.76% 8.65% -3.92% 9.06% 4.12% -
  Horiz. % 106.18% 124.19% 118.55% 109.11% 113.56% 104.12% 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 230.85 219.72 209.42 200.43 191.89 199.42 197.96 10.78%
  QoQ % 5.07% 4.92% 4.49% 4.45% -3.78% 0.74% -
  Horiz. % 116.61% 110.99% 105.79% 101.25% 96.93% 100.74% 100.00%
EPS 18.89 22.22 20.66 18.82 19.16 17.27 16.33 10.19%
  QoQ % -14.99% 7.55% 9.78% -1.77% 10.94% 5.76% -
  Horiz. % 115.68% 136.07% 126.52% 115.25% 117.33% 105.76% 100.00%
DPS 0.02 0.00 0.00 3.50 3.50 3.50 3.50 -96.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.57% 0.00% 0.00% 100.00% 100.00% 100.00% 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 57.71 54.88 52.38 50.12 47.94 49.86 49.35 10.99%
  QoQ % 5.16% 4.77% 4.51% 4.55% -3.85% 1.03% -
  Horiz. % 116.94% 111.21% 106.14% 101.56% 97.14% 101.03% 100.00%
EPS 4.72 5.55 5.17 4.71 4.79 4.32 4.07 10.37%
  QoQ % -14.95% 7.35% 9.77% -1.67% 10.88% 6.14% -
  Horiz. % 115.97% 136.36% 127.03% 115.72% 117.69% 106.14% 100.00%
DPS 0.00 0.00 0.00 0.87 0.87 0.87 0.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 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 0.74 0.70 0.73 0.71 0.51 0.45 0.37 58.67%
  QoQ % 5.71% -4.11% 2.82% 39.22% 13.33% 21.62% -
  Horiz. % 200.00% 189.19% 197.30% 191.89% 137.84% 121.62% 100.00%
P/EPS 9.05 6.93 7.41 7.60 5.11 5.21 4.47 59.97%
  QoQ % 30.59% -6.48% -2.50% 48.73% -1.92% 16.55% -
  Horiz. % 202.46% 155.03% 165.77% 170.02% 114.32% 116.55% 100.00%
EY 11.05 14.43 13.50 13.16 19.55 19.19 22.36 -37.47%
  QoQ % -23.42% 6.89% 2.58% -32.69% 1.88% -14.18% -
  Horiz. % 49.42% 64.53% 60.38% 58.86% 87.43% 85.82% 100.00%
DY 0.01 0.00 0.00 2.45 3.57 3.89 4.79 -98.36%
  QoQ % 0.00% 0.00% 0.00% -31.37% -8.23% -18.79% -
  Horiz. % 0.21% 0.00% 0.00% 51.15% 74.53% 81.21% 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 0.74 0.89 0.69 0.73 0.74 0.50 0.44 41.38%
  QoQ % -16.85% 28.99% -5.48% -1.35% 48.00% 13.64% -
  Horiz. % 168.18% 202.27% 156.82% 165.91% 168.18% 113.64% 100.00%
P/EPS 9.00 8.82 6.97 7.81 7.41 5.79 5.39 40.70%
  QoQ % 2.04% 26.54% -10.76% 5.40% 27.98% 7.42% -
  Horiz. % 166.98% 163.64% 129.31% 144.90% 137.48% 107.42% 100.00%
EY 11.11 11.33 14.35 12.80 13.49 17.27 18.55 -28.93%
  QoQ % -1.94% -21.05% 12.11% -5.11% -21.89% -6.90% -
  Horiz. % 59.89% 61.08% 77.36% 69.00% 72.72% 93.10% 100.00%
DY 0.01 0.00 0.00 2.38 2.46 3.50 3.98 -98.15%
  QoQ % 0.00% 0.00% 0.00% -3.25% -29.71% -12.06% -
  Horiz. % 0.25% 0.00% 0.00% 59.80% 61.81% 87.94% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS