Highlights

[OFI] QoQ TTM Result on 2010-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -13.16%    YoY -     -12.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 167,003 159,312 149,295 140,747 138,507 131,703 125,710 20.83%
  QoQ % 4.83% 6.71% 6.07% 1.62% 5.17% 4.77% -
  Horiz. % 132.85% 126.73% 118.76% 111.96% 110.18% 104.77% 100.00%
PBT 12,731 12,079 11,088 12,086 12,848 14,870 13,826 -5.35%
  QoQ % 5.40% 8.94% -8.26% -5.93% -13.60% 7.55% -
  Horiz. % 92.08% 87.36% 80.20% 87.42% 92.93% 107.55% 100.00%
Tax -2,818 -2,795 -2,348 -2,244 -1,517 -1,298 -1,182 78.37%
  QoQ % -0.82% -19.04% -4.63% -47.92% -16.87% -9.81% -
  Horiz. % 238.41% 236.46% 198.65% 189.85% 128.34% 109.81% 100.00%
NP 9,913 9,284 8,740 9,842 11,331 13,572 12,644 -14.96%
  QoQ % 6.78% 6.22% -11.20% -13.14% -16.51% 7.34% -
  Horiz. % 78.40% 73.43% 69.12% 77.84% 89.62% 107.34% 100.00%
NP to SH 9,694 9,183 8,700 9,842 11,333 13,316 12,401 -15.13%
  QoQ % 5.56% 5.55% -11.60% -13.16% -14.89% 7.38% -
  Horiz. % 78.17% 74.05% 70.16% 79.36% 91.39% 107.38% 100.00%
Tax Rate 22.13 % 23.14 % 21.18 % 18.57 % 11.81 % 8.73 % 8.55 % 88.40%
  QoQ % -4.36% 9.25% 14.05% 57.24% 35.28% 2.11% -
  Horiz. % 258.83% 270.64% 247.72% 217.19% 138.13% 102.11% 100.00%
Total Cost 157,090 150,028 140,555 130,905 127,176 118,131 113,066 24.49%
  QoQ % 4.71% 6.74% 7.37% 2.93% 7.66% 4.48% -
  Horiz. % 138.94% 132.69% 124.31% 115.78% 112.48% 104.48% 100.00%
Net Worth 120,639 120,000 116,285 116,890 115,799 116,284 113,452 4.18%
  QoQ % 0.53% 3.19% -0.52% 0.94% -0.42% 2.50% -
  Horiz. % 106.33% 105.77% 102.50% 103.03% 102.07% 102.50% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,611 2,422 1,222 23 11 0 0 -
  QoQ % 49.05% 98.13% 4,997.80% 99.91% 0.00% 0.00% -
  Horiz. % 30,095.88% 20,191.77% 10,190.93% 199.91% 100.00% - -
Div Payout % 37.25 % 26.38 % 14.06 % 0.24 % 0.11 % - % - % -
  QoQ % 41.21% 87.62% 5,758.33% 118.18% 0.00% 0.00% -
  Horiz. % 33,863.64% 23,981.82% 12,781.82% 218.18% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 120,639 120,000 116,285 116,890 115,799 116,284 113,452 4.18%
  QoQ % 0.53% 3.19% -0.52% 0.94% -0.42% 2.50% -
  Horiz. % 106.33% 105.77% 102.50% 103.03% 102.07% 102.50% 100.00%
NOSH 60,019 60,000 59,941 59,943 59,999 59,940 60,027 -0.01%
  QoQ % 0.03% 0.10% -0.00% -0.09% 0.10% -0.15% -
  Horiz. % 99.99% 99.95% 99.86% 99.86% 99.95% 99.85% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.94 % 5.83 % 5.85 % 6.99 % 8.18 % 10.31 % 10.06 % -29.60%
  QoQ % 1.89% -0.34% -16.31% -14.55% -20.66% 2.49% -
  Horiz. % 59.05% 57.95% 58.15% 69.48% 81.31% 102.49% 100.00%
ROE 8.04 % 7.65 % 7.48 % 8.42 % 9.79 % 11.45 % 10.93 % -18.50%
  QoQ % 5.10% 2.27% -11.16% -13.99% -14.50% 4.76% -
  Horiz. % 73.56% 69.99% 68.44% 77.04% 89.57% 104.76% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 278.25 265.52 249.07 234.80 230.85 219.72 209.42 20.84%
  QoQ % 4.79% 6.60% 6.08% 1.71% 5.07% 4.92% -
  Horiz. % 132.87% 126.79% 118.93% 112.12% 110.23% 104.92% 100.00%
EPS 16.15 15.31 14.51 16.42 18.89 22.22 20.66 -15.13%
  QoQ % 5.49% 5.51% -11.63% -13.08% -14.99% 7.55% -
  Horiz. % 78.17% 74.10% 70.23% 79.48% 91.43% 107.55% 100.00%
DPS 6.02 4.04 2.04 0.04 0.02 0.00 0.00 -
  QoQ % 49.01% 98.04% 5,000.00% 100.00% 0.00% 0.00% -
  Horiz. % 30,100.00% 20,200.00% 10,200.00% 200.00% 100.00% - -
NAPS 2.0100 2.0000 1.9400 1.9500 1.9300 1.9400 1.8900 4.19%
  QoQ % 0.50% 3.09% -0.51% 1.04% -0.52% 2.65% -
  Horiz. % 106.35% 105.82% 102.65% 103.17% 102.12% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.58 66.38 62.21 58.64 57.71 54.88 52.38 20.82%
  QoQ % 4.82% 6.70% 6.09% 1.61% 5.16% 4.77% -
  Horiz. % 132.84% 126.73% 118.77% 111.95% 110.18% 104.77% 100.00%
EPS 4.04 3.83 3.63 4.10 4.72 5.55 5.17 -15.15%
  QoQ % 5.48% 5.51% -11.46% -13.14% -14.95% 7.35% -
  Horiz. % 78.14% 74.08% 70.21% 79.30% 91.30% 107.35% 100.00%
DPS 1.50 1.01 0.51 0.01 0.00 0.00 0.00 -
  QoQ % 48.51% 98.04% 5,000.00% 0.00% 0.00% 0.00% -
  Horiz. % 15,000.00% 10,100.00% 5,100.00% 100.00% - - -
NAPS 0.5027 0.5000 0.4845 0.4870 0.4825 0.4845 0.4727 4.18%
  QoQ % 0.54% 3.20% -0.51% 0.93% -0.41% 2.50% -
  Horiz. % 106.35% 105.78% 102.50% 103.03% 102.07% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.3600 1.6000 1.6100 1.6200 1.7100 1.5400 1.5300 -
P/RPS 0.49 0.60 0.65 0.69 0.74 0.70 0.73 -23.32%
  QoQ % -18.33% -7.69% -5.80% -6.76% 5.71% -4.11% -
  Horiz. % 67.12% 82.19% 89.04% 94.52% 101.37% 95.89% 100.00%
P/EPS 8.42 10.45 11.09 9.87 9.05 6.93 7.41 8.88%
  QoQ % -19.43% -5.77% 12.36% 9.06% 30.59% -6.48% -
  Horiz. % 113.63% 141.03% 149.66% 133.20% 122.13% 93.52% 100.00%
EY 11.88 9.57 9.02 10.14 11.05 14.43 13.50 -8.16%
  QoQ % 24.14% 6.10% -11.05% -8.24% -23.42% 6.89% -
  Horiz. % 88.00% 70.89% 66.81% 75.11% 81.85% 106.89% 100.00%
DY 4.43 2.52 1.27 0.02 0.01 0.00 0.00 -
  QoQ % 75.79% 98.43% 6,250.00% 100.00% 0.00% 0.00% -
  Horiz. % 44,300.00% 25,200.00% 12,700.00% 200.00% 100.00% - -
P/NAPS 0.68 0.80 0.83 0.83 0.89 0.79 0.81 -11.00%
  QoQ % -15.00% -3.61% 0.00% -6.74% 12.66% -2.47% -
  Horiz. % 83.95% 98.77% 102.47% 102.47% 109.88% 97.53% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 26/05/11 23/02/11 22/11/10 18/08/10 27/05/10 -
Price 1.4100 1.4400 1.6100 1.6700 1.7000 1.9600 1.4400 -
P/RPS 0.51 0.54 0.65 0.71 0.74 0.89 0.69 -18.24%
  QoQ % -5.56% -16.92% -8.45% -4.05% -16.85% 28.99% -
  Horiz. % 73.91% 78.26% 94.20% 102.90% 107.25% 128.99% 100.00%
P/EPS 8.73 9.41 11.09 10.17 9.00 8.82 6.97 16.18%
  QoQ % -7.23% -15.15% 9.05% 13.00% 2.04% 26.54% -
  Horiz. % 125.25% 135.01% 159.11% 145.91% 129.12% 126.54% 100.00%
EY 11.45 10.63 9.02 9.83 11.11 11.33 14.35 -13.96%
  QoQ % 7.71% 17.85% -8.24% -11.52% -1.94% -21.05% -
  Horiz. % 79.79% 74.08% 62.86% 68.50% 77.42% 78.95% 100.00%
DY 4.27 2.81 1.27 0.02 0.01 0.00 0.00 -
  QoQ % 51.96% 121.26% 6,250.00% 100.00% 0.00% 0.00% -
  Horiz. % 42,700.00% 28,100.00% 12,700.00% 200.00% 100.00% - -
P/NAPS 0.70 0.72 0.83 0.86 0.88 1.01 0.76 -5.33%
  QoQ % -2.78% -13.25% -3.49% -2.27% -12.87% 32.89% -
  Horiz. % 92.11% 94.74% 109.21% 113.16% 115.79% 132.89% 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
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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!
PARTNERS & BROKERS