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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers