Highlights

[OFI] QoQ TTM Result on 2010-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     9.81%    YoY -     26.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 140,747 138,507 131,703 125,710 120,290 115,055 119,653 11.40%
  QoQ % 1.62% 5.17% 4.77% 4.51% 4.55% -3.84% -
  Horiz. % 117.63% 115.76% 110.07% 105.06% 100.53% 96.16% 100.00%
PBT 12,086 12,848 14,870 13,826 12,400 12,264 10,897 7.13%
  QoQ % -5.93% -13.60% 7.55% 11.50% 1.11% 12.54% -
  Horiz. % 110.91% 117.90% 136.46% 126.88% 113.79% 112.54% 100.00%
Tax -2,244 -1,517 -1,298 -1,182 -866 -532 -548 155.30%
  QoQ % -47.92% -16.87% -9.81% -36.49% -62.78% 2.92% -
  Horiz. % 409.49% 276.82% 236.86% 215.69% 158.03% 97.08% 100.00%
NP 9,842 11,331 13,572 12,644 11,534 11,732 10,349 -3.28%
  QoQ % -13.14% -16.51% 7.34% 9.62% -1.69% 13.36% -
  Horiz. % 95.10% 109.49% 131.14% 122.18% 111.45% 113.36% 100.00%
NP to SH 9,842 11,333 13,316 12,401 11,293 11,488 10,363 -3.37%
  QoQ % -13.16% -14.89% 7.38% 9.81% -1.70% 10.86% -
  Horiz. % 94.97% 109.36% 128.50% 119.67% 108.97% 110.86% 100.00%
Tax Rate 18.57 % 11.81 % 8.73 % 8.55 % 6.98 % 4.34 % 5.03 % 138.30%
  QoQ % 57.24% 35.28% 2.11% 22.49% 60.83% -13.72% -
  Horiz. % 369.18% 234.79% 173.56% 169.98% 138.77% 86.28% 100.00%
Total Cost 130,905 127,176 118,131 113,066 108,756 103,323 109,304 12.74%
  QoQ % 2.93% 7.66% 4.48% 3.96% 5.26% -5.47% -
  Horiz. % 119.76% 116.35% 108.08% 103.44% 99.50% 94.53% 100.00%
Net Worth 116,890 115,799 116,284 113,452 112,231 109,727 107,999 5.40%
  QoQ % 0.94% -0.42% 2.50% 1.09% 2.28% 1.60% -
  Horiz. % 108.23% 107.22% 107.67% 105.05% 103.92% 101.60% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23 11 0 0 2,094 2,094 2,094 -94.88%
  QoQ % 99.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.15% 0.57% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 0.24 % 0.11 % - % - % 18.54 % 18.23 % 20.21 % -94.75%
  QoQ % 118.18% 0.00% 0.00% 0.00% 1.70% -9.80% -
  Horiz. % 1.19% 0.54% 0.00% 0.00% 91.74% 90.20% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 116,890 115,799 116,284 113,452 112,231 109,727 107,999 5.40%
  QoQ % 0.94% -0.42% 2.50% 1.09% 2.28% 1.60% -
  Horiz. % 108.23% 107.22% 107.67% 105.05% 103.92% 101.60% 100.00%
NOSH 59,943 59,999 59,940 60,027 60,016 59,960 59,999 -0.06%
  QoQ % -0.09% 0.10% -0.15% 0.02% 0.09% -0.07% -
  Horiz. % 99.91% 100.00% 99.90% 100.05% 100.03% 99.93% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.99 % 8.18 % 10.31 % 10.06 % 9.59 % 10.20 % 8.65 % -13.21%
  QoQ % -14.55% -20.66% 2.49% 4.90% -5.98% 17.92% -
  Horiz. % 80.81% 94.57% 119.19% 116.30% 110.87% 117.92% 100.00%
ROE 8.42 % 9.79 % 11.45 % 10.93 % 10.06 % 10.47 % 9.60 % -8.35%
  QoQ % -13.99% -14.50% 4.76% 8.65% -3.92% 9.06% -
  Horiz. % 87.71% 101.98% 119.27% 113.85% 104.79% 109.06% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 234.80 230.85 219.72 209.42 200.43 191.89 199.42 11.47%
  QoQ % 1.71% 5.07% 4.92% 4.49% 4.45% -3.78% -
  Horiz. % 117.74% 115.76% 110.18% 105.01% 100.51% 96.22% 100.00%
EPS 16.42 18.89 22.22 20.66 18.82 19.16 17.27 -3.30%
  QoQ % -13.08% -14.99% 7.55% 9.78% -1.77% 10.94% -
  Horiz. % 95.08% 109.38% 128.66% 119.63% 108.98% 110.94% 100.00%
DPS 0.04 0.02 0.00 0.00 3.50 3.50 3.50 -94.88%
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.14% 0.57% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.9500 1.9300 1.9400 1.8900 1.8700 1.8300 1.8000 5.47%
  QoQ % 1.04% -0.52% 2.65% 1.07% 2.19% 1.67% -
  Horiz. % 108.33% 107.22% 107.78% 105.00% 103.89% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.64 57.71 54.88 52.38 50.12 47.94 49.86 11.39%
  QoQ % 1.61% 5.16% 4.77% 4.51% 4.55% -3.85% -
  Horiz. % 117.61% 115.74% 110.07% 105.05% 100.52% 96.15% 100.00%
EPS 4.10 4.72 5.55 5.17 4.71 4.79 4.32 -3.42%
  QoQ % -13.14% -14.95% 7.35% 9.77% -1.67% 10.88% -
  Horiz. % 94.91% 109.26% 128.47% 119.68% 109.03% 110.88% 100.00%
DPS 0.01 0.00 0.00 0.00 0.87 0.87 0.87 -94.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.15% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.4870 0.4825 0.4845 0.4727 0.4676 0.4572 0.4500 5.39%
  QoQ % 0.93% -0.41% 2.50% 1.09% 2.27% 1.60% -
  Horiz. % 108.22% 107.22% 107.67% 105.04% 103.91% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.6200 1.7100 1.5400 1.5300 1.4300 0.9800 0.9000 -
P/RPS 0.69 0.74 0.70 0.73 0.71 0.51 0.45 32.87%
  QoQ % -6.76% 5.71% -4.11% 2.82% 39.22% 13.33% -
  Horiz. % 153.33% 164.44% 155.56% 162.22% 157.78% 113.33% 100.00%
P/EPS 9.87 9.05 6.93 7.41 7.60 5.11 5.21 52.93%
  QoQ % 9.06% 30.59% -6.48% -2.50% 48.73% -1.92% -
  Horiz. % 189.44% 173.70% 133.01% 142.23% 145.87% 98.08% 100.00%
EY 10.14 11.05 14.43 13.50 13.16 19.55 19.19 -34.56%
  QoQ % -8.24% -23.42% 6.89% 2.58% -32.69% 1.88% -
  Horiz. % 52.84% 57.58% 75.20% 70.35% 68.58% 101.88% 100.00%
DY 0.02 0.01 0.00 0.00 2.45 3.57 3.89 -96.99%
  QoQ % 100.00% 0.00% 0.00% 0.00% -31.37% -8.23% -
  Horiz. % 0.51% 0.26% 0.00% 0.00% 62.98% 91.77% 100.00%
P/NAPS 0.83 0.89 0.79 0.81 0.76 0.54 0.50 40.07%
  QoQ % -6.74% 12.66% -2.47% 6.58% 40.74% 8.00% -
  Horiz. % 166.00% 178.00% 158.00% 162.00% 152.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 18/08/10 27/05/10 23/02/10 17/11/09 26/08/09 -
Price 1.6700 1.7000 1.9600 1.4400 1.4700 1.4200 1.0000 -
P/RPS 0.71 0.74 0.89 0.69 0.73 0.74 0.50 26.25%
  QoQ % -4.05% -16.85% 28.99% -5.48% -1.35% 48.00% -
  Horiz. % 142.00% 148.00% 178.00% 138.00% 146.00% 148.00% 100.00%
P/EPS 10.17 9.00 8.82 6.97 7.81 7.41 5.79 45.43%
  QoQ % 13.00% 2.04% 26.54% -10.76% 5.40% 27.98% -
  Horiz. % 175.65% 155.44% 152.33% 120.38% 134.89% 127.98% 100.00%
EY 9.83 11.11 11.33 14.35 12.80 13.49 17.27 -31.25%
  QoQ % -11.52% -1.94% -21.05% 12.11% -5.11% -21.89% -
  Horiz. % 56.92% 64.33% 65.61% 83.09% 74.12% 78.11% 100.00%
DY 0.02 0.01 0.00 0.00 2.38 2.46 3.50 -96.77%
  QoQ % 100.00% 0.00% 0.00% 0.00% -3.25% -29.71% -
  Horiz. % 0.57% 0.29% 0.00% 0.00% 68.00% 70.29% 100.00%
P/NAPS 0.86 0.88 1.01 0.76 0.79 0.78 0.56 33.00%
  QoQ % -2.27% -12.87% 32.89% -3.80% 1.28% 39.29% -
  Horiz. % 153.57% 157.14% 180.36% 135.71% 141.07% 139.29% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS