Highlights

[OFI] QoQ TTM Result on 2011-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     5.43%    YoY -     3.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 208,647 201,808 195,269 181,410 167,003 159,312 149,295 24.92%
  QoQ % 3.39% 3.35% 7.64% 8.63% 4.83% 6.71% -
  Horiz. % 139.75% 135.17% 130.79% 121.51% 111.86% 106.71% 100.00%
PBT 16,304 14,497 16,799 13,036 12,731 12,079 11,088 29.22%
  QoQ % 12.46% -13.70% 28.87% 2.40% 5.40% 8.94% -
  Horiz. % 147.04% 130.74% 151.51% 117.57% 114.82% 108.94% 100.00%
Tax -3,301 -3,121 -3,442 -2,546 -2,818 -2,795 -2,348 25.42%
  QoQ % -5.77% 9.33% -35.19% 9.65% -0.82% -19.04% -
  Horiz. % 140.59% 132.92% 146.59% 108.43% 120.02% 119.04% 100.00%
NP 13,003 11,376 13,357 10,490 9,913 9,284 8,740 30.23%
  QoQ % 14.30% -14.83% 27.33% 5.82% 6.78% 6.22% -
  Horiz. % 148.78% 130.16% 152.83% 120.02% 113.42% 106.22% 100.00%
NP to SH 12,769 11,065 13,027 10,220 9,694 9,183 8,700 29.06%
  QoQ % 15.40% -15.06% 27.47% 5.43% 5.56% 5.55% -
  Horiz. % 146.77% 127.18% 149.74% 117.47% 111.43% 105.55% 100.00%
Tax Rate 20.25 % 21.53 % 20.49 % 19.53 % 22.13 % 23.14 % 21.18 % -2.94%
  QoQ % -5.95% 5.08% 4.92% -11.75% -4.36% 9.25% -
  Horiz. % 95.61% 101.65% 96.74% 92.21% 104.49% 109.25% 100.00%
Total Cost 195,644 190,432 181,912 170,920 157,090 150,028 140,555 24.59%
  QoQ % 2.74% 4.68% 6.43% 8.80% 4.71% 6.74% -
  Horiz. % 139.19% 135.49% 129.42% 121.60% 111.76% 106.74% 100.00%
Net Worth 129,627 126,599 124,734 122,492 120,639 120,000 116,285 7.49%
  QoQ % 2.39% 1.50% 1.83% 1.54% 0.53% 3.19% -
  Horiz. % 111.47% 108.87% 107.27% 105.34% 103.74% 103.19% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,800 4,200 4,800 4,800 3,611 2,422 1,222 148.24%
  QoQ % 14.28% -12.50% 0.01% 32.92% 49.05% 98.13% -
  Horiz. % 392.59% 343.53% 392.59% 392.55% 295.32% 198.13% 100.00%
Div Payout % 37.60 % 37.96 % 36.85 % 46.97 % 37.25 % 26.38 % 14.06 % 92.32%
  QoQ % -0.95% 3.01% -21.55% 26.09% 41.21% 87.62% -
  Horiz. % 267.43% 269.99% 262.09% 334.07% 264.94% 187.62% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 129,627 126,599 124,734 122,492 120,639 120,000 116,285 7.49%
  QoQ % 2.39% 1.50% 1.83% 1.54% 0.53% 3.19% -
  Horiz. % 111.47% 108.87% 107.27% 105.34% 103.74% 103.19% 100.00%
NOSH 60,012 60,000 59,968 60,045 60,019 60,000 59,941 0.08%
  QoQ % 0.02% 0.05% -0.13% 0.04% 0.03% 0.10% -
  Horiz. % 100.12% 100.10% 100.05% 100.17% 100.13% 100.10% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.23 % 5.64 % 6.84 % 5.78 % 5.94 % 5.83 % 5.85 % 4.27%
  QoQ % 10.46% -17.54% 18.34% -2.69% 1.89% -0.34% -
  Horiz. % 106.50% 96.41% 116.92% 98.80% 101.54% 99.66% 100.00%
ROE 9.85 % 8.74 % 10.44 % 8.34 % 8.04 % 7.65 % 7.48 % 20.08%
  QoQ % 12.70% -16.28% 25.18% 3.73% 5.10% 2.27% -
  Horiz. % 131.68% 116.84% 139.57% 111.50% 107.49% 102.27% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 347.67 336.35 325.62 302.12 278.25 265.52 249.07 24.82%
  QoQ % 3.37% 3.30% 7.78% 8.58% 4.79% 6.60% -
  Horiz. % 139.59% 135.04% 130.73% 121.30% 111.72% 106.60% 100.00%
EPS 21.28 18.44 21.72 17.02 16.15 15.31 14.51 28.99%
  QoQ % 15.40% -15.10% 27.61% 5.39% 5.49% 5.51% -
  Horiz. % 146.66% 127.08% 149.69% 117.30% 111.30% 105.51% 100.00%
DPS 8.00 7.00 8.00 8.00 6.02 4.04 2.04 148.06%
  QoQ % 14.29% -12.50% 0.00% 32.89% 49.01% 98.04% -
  Horiz. % 392.16% 343.14% 392.16% 392.16% 295.10% 198.04% 100.00%
NAPS 2.1600 2.1100 2.0800 2.0400 2.0100 2.0000 1.9400 7.40%
  QoQ % 2.37% 1.44% 1.96% 1.49% 0.50% 3.09% -
  Horiz. % 111.34% 108.76% 107.22% 105.15% 103.61% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 86.94 84.09 81.36 75.59 69.58 66.38 62.21 24.92%
  QoQ % 3.39% 3.36% 7.63% 8.64% 4.82% 6.70% -
  Horiz. % 139.75% 135.17% 130.78% 121.51% 111.85% 106.70% 100.00%
EPS 5.32 4.61 5.43 4.26 4.04 3.83 3.63 28.93%
  QoQ % 15.40% -15.10% 27.46% 5.45% 5.48% 5.51% -
  Horiz. % 146.56% 127.00% 149.59% 117.36% 111.29% 105.51% 100.00%
DPS 2.00 1.75 2.00 2.00 1.50 1.01 0.51 148.06%
  QoQ % 14.29% -12.50% 0.00% 33.33% 48.51% 98.04% -
  Horiz. % 392.16% 343.14% 392.16% 392.16% 294.12% 198.04% 100.00%
NAPS 0.5401 0.5275 0.5197 0.5104 0.5027 0.5000 0.4845 7.49%
  QoQ % 2.39% 1.50% 1.82% 1.53% 0.54% 3.20% -
  Horiz. % 111.48% 108.88% 107.27% 105.35% 103.76% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.6800 1.5400 1.5200 1.5000 1.3600 1.6000 1.6100 -
P/RPS 0.48 0.46 0.47 0.50 0.49 0.60 0.65 -18.26%
  QoQ % 4.35% -2.13% -6.00% 2.04% -18.33% -7.69% -
  Horiz. % 73.85% 70.77% 72.31% 76.92% 75.38% 92.31% 100.00%
P/EPS 7.90 8.35 7.00 8.81 8.42 10.45 11.09 -20.19%
  QoQ % -5.39% 19.29% -20.54% 4.63% -19.43% -5.77% -
  Horiz. % 71.24% 75.29% 63.12% 79.44% 75.92% 94.23% 100.00%
EY 12.66 11.98 14.29 11.35 11.88 9.57 9.02 25.28%
  QoQ % 5.68% -16.17% 25.90% -4.46% 24.14% 6.10% -
  Horiz. % 140.35% 132.82% 158.43% 125.83% 131.71% 106.10% 100.00%
DY 4.76 4.55 5.26 5.33 4.43 2.52 1.27 140.71%
  QoQ % 4.62% -13.50% -1.31% 20.32% 75.79% 98.43% -
  Horiz. % 374.80% 358.27% 414.17% 419.69% 348.82% 198.43% 100.00%
P/NAPS 0.78 0.73 0.73 0.74 0.68 0.80 0.83 -4.05%
  QoQ % 6.85% 0.00% -1.35% 8.82% -15.00% -3.61% -
  Horiz. % 93.98% 87.95% 87.95% 89.16% 81.93% 96.39% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 29/05/12 23/02/12 29/11/11 25/08/11 26/05/11 -
Price 1.7000 1.8800 1.4800 1.5900 1.4100 1.4400 1.6100 -
P/RPS 0.49 0.56 0.45 0.53 0.51 0.54 0.65 -17.13%
  QoQ % -12.50% 24.44% -15.09% 3.92% -5.56% -16.92% -
  Horiz. % 75.38% 86.15% 69.23% 81.54% 78.46% 83.08% 100.00%
P/EPS 7.99 10.19 6.81 9.34 8.73 9.41 11.09 -19.59%
  QoQ % -21.59% 49.63% -27.09% 6.99% -7.23% -15.15% -
  Horiz. % 72.05% 91.88% 61.41% 84.22% 78.72% 84.85% 100.00%
EY 12.52 9.81 14.68 10.70 11.45 10.63 9.02 24.36%
  QoQ % 27.62% -33.17% 37.20% -6.55% 7.71% 17.85% -
  Horiz. % 138.80% 108.76% 162.75% 118.63% 126.94% 117.85% 100.00%
DY 4.71 3.72 5.41 5.03 4.27 2.81 1.27 139.02%
  QoQ % 26.61% -31.24% 7.55% 17.80% 51.96% 121.26% -
  Horiz. % 370.87% 292.91% 425.98% 396.06% 336.22% 221.26% 100.00%
P/NAPS 0.79 0.89 0.71 0.78 0.70 0.72 0.83 -3.23%
  QoQ % -11.24% 25.35% -8.97% 11.43% -2.78% -13.25% -
  Horiz. % 95.18% 107.23% 85.54% 93.98% 84.34% 86.75% 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
 
 

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