Highlights

[OFI] QoQ TTM Result on 2011-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -11.60%    YoY -     -29.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 181,410 167,003 159,312 149,295 140,747 138,507 131,703 23.72%
  QoQ % 8.63% 4.83% 6.71% 6.07% 1.62% 5.17% -
  Horiz. % 137.74% 126.80% 120.96% 113.36% 106.87% 105.17% 100.00%
PBT 13,036 12,731 12,079 11,088 12,086 12,848 14,870 -8.38%
  QoQ % 2.40% 5.40% 8.94% -8.26% -5.93% -13.60% -
  Horiz. % 87.67% 85.62% 81.23% 74.57% 81.28% 86.40% 100.00%
Tax -2,546 -2,818 -2,795 -2,348 -2,244 -1,517 -1,298 56.50%
  QoQ % 9.65% -0.82% -19.04% -4.63% -47.92% -16.87% -
  Horiz. % 196.15% 217.10% 215.33% 180.89% 172.88% 116.87% 100.00%
NP 10,490 9,913 9,284 8,740 9,842 11,331 13,572 -15.74%
  QoQ % 5.82% 6.78% 6.22% -11.20% -13.14% -16.51% -
  Horiz. % 77.29% 73.04% 68.41% 64.40% 72.52% 83.49% 100.00%
NP to SH 10,220 9,694 9,183 8,700 9,842 11,333 13,316 -16.13%
  QoQ % 5.43% 5.56% 5.55% -11.60% -13.16% -14.89% -
  Horiz. % 76.75% 72.80% 68.96% 65.33% 73.91% 85.11% 100.00%
Tax Rate 19.53 % 22.13 % 23.14 % 21.18 % 18.57 % 11.81 % 8.73 % 70.80%
  QoQ % -11.75% -4.36% 9.25% 14.05% 57.24% 35.28% -
  Horiz. % 223.71% 253.49% 265.06% 242.61% 212.71% 135.28% 100.00%
Total Cost 170,920 157,090 150,028 140,555 130,905 127,176 118,131 27.84%
  QoQ % 8.80% 4.71% 6.74% 7.37% 2.93% 7.66% -
  Horiz. % 144.69% 132.98% 127.00% 118.98% 110.81% 107.66% 100.00%
Net Worth 122,492 120,639 120,000 116,285 116,890 115,799 116,284 3.52%
  QoQ % 1.54% 0.53% 3.19% -0.52% 0.94% -0.42% -
  Horiz. % 105.34% 103.75% 103.20% 100.00% 100.52% 99.58% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,800 3,611 2,422 1,222 23 11 0 -
  QoQ % 32.92% 49.05% 98.13% 4,997.80% 99.91% 0.00% -
  Horiz. % 40,004.33% 30,095.88% 20,191.77% 10,190.93% 199.91% 100.00% -
Div Payout % 46.97 % 37.25 % 26.38 % 14.06 % 0.24 % 0.11 % - % -
  QoQ % 26.09% 41.21% 87.62% 5,758.33% 118.18% 0.00% -
  Horiz. % 42,700.00% 33,863.64% 23,981.82% 12,781.82% 218.18% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 122,492 120,639 120,000 116,285 116,890 115,799 116,284 3.52%
  QoQ % 1.54% 0.53% 3.19% -0.52% 0.94% -0.42% -
  Horiz. % 105.34% 103.75% 103.20% 100.00% 100.52% 99.58% 100.00%
NOSH 60,045 60,019 60,000 59,941 59,943 59,999 59,940 0.12%
  QoQ % 0.04% 0.03% 0.10% -0.00% -0.09% 0.10% -
  Horiz. % 100.18% 100.13% 100.10% 100.00% 100.01% 100.10% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.78 % 5.94 % 5.83 % 5.85 % 6.99 % 8.18 % 10.31 % -31.94%
  QoQ % -2.69% 1.89% -0.34% -16.31% -14.55% -20.66% -
  Horiz. % 56.06% 57.61% 56.55% 56.74% 67.80% 79.34% 100.00%
ROE 8.34 % 8.04 % 7.65 % 7.48 % 8.42 % 9.79 % 11.45 % -19.00%
  QoQ % 3.73% 5.10% 2.27% -11.16% -13.99% -14.50% -
  Horiz. % 72.84% 70.22% 66.81% 65.33% 73.54% 85.50% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 302.12 278.25 265.52 249.07 234.80 230.85 219.72 23.58%
  QoQ % 8.58% 4.79% 6.60% 6.08% 1.71% 5.07% -
  Horiz. % 137.50% 126.64% 120.84% 113.36% 106.86% 105.07% 100.00%
EPS 17.02 16.15 15.31 14.51 16.42 18.89 22.22 -16.24%
  QoQ % 5.39% 5.49% 5.51% -11.63% -13.08% -14.99% -
  Horiz. % 76.60% 72.68% 68.90% 65.30% 73.90% 85.01% 100.00%
DPS 8.00 6.02 4.04 2.04 0.04 0.02 0.00 -
  QoQ % 32.89% 49.01% 98.04% 5,000.00% 100.00% 0.00% -
  Horiz. % 40,000.00% 30,100.00% 20,200.00% 10,200.00% 200.00% 100.00% -
NAPS 2.0400 2.0100 2.0000 1.9400 1.9500 1.9300 1.9400 3.40%
  QoQ % 1.49% 0.50% 3.09% -0.51% 1.04% -0.52% -
  Horiz. % 105.15% 103.61% 103.09% 100.00% 100.52% 99.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.59 69.58 66.38 62.21 58.64 57.71 54.88 23.72%
  QoQ % 8.64% 4.82% 6.70% 6.09% 1.61% 5.16% -
  Horiz. % 137.74% 126.79% 120.95% 113.36% 106.85% 105.16% 100.00%
EPS 4.26 4.04 3.83 3.63 4.10 4.72 5.55 -16.13%
  QoQ % 5.45% 5.48% 5.51% -11.46% -13.14% -14.95% -
  Horiz. % 76.76% 72.79% 69.01% 65.41% 73.87% 85.05% 100.00%
DPS 2.00 1.50 1.01 0.51 0.01 0.00 0.00 -
  QoQ % 33.33% 48.51% 98.04% 5,000.00% 0.00% 0.00% -
  Horiz. % 20,000.00% 15,000.00% 10,100.00% 5,100.00% 100.00% - -
NAPS 0.5104 0.5027 0.5000 0.4845 0.4870 0.4825 0.4845 3.52%
  QoQ % 1.53% 0.54% 3.20% -0.51% 0.93% -0.41% -
  Horiz. % 105.35% 103.76% 103.20% 100.00% 100.52% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.5000 1.3600 1.6000 1.6100 1.6200 1.7100 1.5400 -
P/RPS 0.50 0.49 0.60 0.65 0.69 0.74 0.70 -20.04%
  QoQ % 2.04% -18.33% -7.69% -5.80% -6.76% 5.71% -
  Horiz. % 71.43% 70.00% 85.71% 92.86% 98.57% 105.71% 100.00%
P/EPS 8.81 8.42 10.45 11.09 9.87 9.05 6.93 17.30%
  QoQ % 4.63% -19.43% -5.77% 12.36% 9.06% 30.59% -
  Horiz. % 127.13% 121.50% 150.79% 160.03% 142.42% 130.59% 100.00%
EY 11.35 11.88 9.57 9.02 10.14 11.05 14.43 -14.75%
  QoQ % -4.46% 24.14% 6.10% -11.05% -8.24% -23.42% -
  Horiz. % 78.66% 82.33% 66.32% 62.51% 70.27% 76.58% 100.00%
DY 5.33 4.43 2.52 1.27 0.02 0.01 0.00 -
  QoQ % 20.32% 75.79% 98.43% 6,250.00% 100.00% 0.00% -
  Horiz. % 53,300.00% 44,300.00% 25,200.00% 12,700.00% 200.00% 100.00% -
P/NAPS 0.74 0.68 0.80 0.83 0.83 0.89 0.79 -4.25%
  QoQ % 8.82% -15.00% -3.61% 0.00% -6.74% 12.66% -
  Horiz. % 93.67% 86.08% 101.27% 105.06% 105.06% 112.66% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 25/08/11 26/05/11 23/02/11 22/11/10 18/08/10 -
Price 1.5900 1.4100 1.4400 1.6100 1.6700 1.7000 1.9600 -
P/RPS 0.53 0.51 0.54 0.65 0.71 0.74 0.89 -29.15%
  QoQ % 3.92% -5.56% -16.92% -8.45% -4.05% -16.85% -
  Horiz. % 59.55% 57.30% 60.67% 73.03% 79.78% 83.15% 100.00%
P/EPS 9.34 8.73 9.41 11.09 10.17 9.00 8.82 3.88%
  QoQ % 6.99% -7.23% -15.15% 9.05% 13.00% 2.04% -
  Horiz. % 105.90% 98.98% 106.69% 125.74% 115.31% 102.04% 100.00%
EY 10.70 11.45 10.63 9.02 9.83 11.11 11.33 -3.73%
  QoQ % -6.55% 7.71% 17.85% -8.24% -11.52% -1.94% -
  Horiz. % 94.44% 101.06% 93.82% 79.61% 86.76% 98.06% 100.00%
DY 5.03 4.27 2.81 1.27 0.02 0.01 0.00 -
  QoQ % 17.80% 51.96% 121.26% 6,250.00% 100.00% 0.00% -
  Horiz. % 50,300.00% 42,700.00% 28,100.00% 12,700.00% 200.00% 100.00% -
P/NAPS 0.78 0.70 0.72 0.83 0.86 0.88 1.01 -15.79%
  QoQ % 11.43% -2.78% -13.25% -3.49% -2.27% -12.87% -
  Horiz. % 77.23% 69.31% 71.29% 82.18% 85.15% 87.13% 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
 
 

289  475  571  1057 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.185-0.025 
 TRIVE 0.0150.00 
 LAMBO 0.030.00 
 INIX 0.295-0.04 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 PRLEXUS 0.905+0.125 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS