Highlights

[OFI] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -19.88%    YoY -     -20.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 237,028 237,448 229,642 242,212 226,889 228,654 220,190 5.04%
  QoQ % -0.18% 3.40% -5.19% 6.75% -0.77% 3.84% -
  Horiz. % 107.65% 107.84% 104.29% 110.00% 103.04% 103.84% 100.00%
PBT 25,424 23,698 18,164 16,688 20,641 22,570 20,704 14.69%
  QoQ % 7.28% 30.47% 8.84% -19.15% -8.55% 9.02% -
  Horiz. % 122.80% 114.46% 87.73% 80.60% 99.70% 109.02% 100.00%
Tax -3,915 -4,182 -3,524 -3,720 -4,434 -5,177 -4,342 -6.67%
  QoQ % 6.40% -18.69% 5.27% 16.10% 14.36% -19.24% -
  Horiz. % 90.17% 96.33% 81.16% 85.67% 102.12% 119.24% 100.00%
NP 21,509 19,516 14,640 12,968 16,207 17,393 16,362 20.02%
  QoQ % 10.21% 33.31% 12.89% -19.99% -6.82% 6.30% -
  Horiz. % 131.46% 119.28% 89.48% 79.26% 99.05% 106.30% 100.00%
NP to SH 21,509 19,517 14,644 12,956 16,171 17,389 16,358 20.04%
  QoQ % 10.20% 33.28% 13.03% -19.88% -7.01% 6.30% -
  Horiz. % 131.49% 119.31% 89.52% 79.20% 98.86% 106.30% 100.00%
Tax Rate 15.40 % 17.65 % 19.40 % 22.29 % 21.48 % 22.94 % 20.97 % -18.62%
  QoQ % -12.75% -9.02% -12.97% 3.77% -6.36% 9.39% -
  Horiz. % 73.44% 84.17% 92.51% 106.29% 102.43% 109.39% 100.00%
Total Cost 215,519 217,932 215,002 229,244 210,682 211,261 203,828 3.79%
  QoQ % -1.11% 1.36% -6.21% 8.81% -0.27% 3.65% -
  Horiz. % 105.74% 106.92% 105.48% 112.47% 103.36% 103.65% 100.00%
Net Worth 160,207 154,178 148,240 147,554 143,972 142,178 138,616 10.14%
  QoQ % 3.91% 4.01% 0.46% 2.49% 1.26% 2.57% -
  Horiz. % 115.58% 111.23% 106.94% 106.45% 103.86% 102.57% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 7,800 4,799 4,801 4,798 5,698 4,799 4,800 38.25%
  QoQ % 62.53% -0.04% 0.06% -15.80% 18.75% -0.03% -
  Horiz. % 162.49% 99.97% 100.02% 99.96% 118.71% 99.97% 100.00%
Div Payout % 36.27 % 24.59 % 32.79 % 37.04 % 35.24 % 27.60 % 29.35 % 15.17%
  QoQ % 47.50% -25.01% -11.47% 5.11% 27.68% -5.96% -
  Horiz. % 123.58% 83.78% 111.72% 126.20% 120.07% 94.04% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 160,207 154,178 148,240 147,554 143,972 142,178 138,616 10.14%
  QoQ % 3.91% 4.01% 0.46% 2.49% 1.26% 2.57% -
  Horiz. % 115.58% 111.23% 106.94% 106.45% 103.86% 102.57% 100.00%
NOSH 60,002 59,991 60,016 59,981 59,988 59,990 60,007 -0.01%
  QoQ % 0.02% -0.04% 0.06% -0.01% -0.00% -0.03% -
  Horiz. % 99.99% 99.97% 100.02% 99.96% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.07 % 8.22 % 6.38 % 5.35 % 7.14 % 7.61 % 7.43 % 14.23%
  QoQ % 10.34% 28.84% 19.25% -25.07% -6.18% 2.42% -
  Horiz. % 122.07% 110.63% 85.87% 72.01% 96.10% 102.42% 100.00%
ROE 13.43 % 12.66 % 9.88 % 8.78 % 11.23 % 12.23 % 11.80 % 9.02%
  QoQ % 6.08% 28.14% 12.53% -21.82% -8.18% 3.64% -
  Horiz. % 113.81% 107.29% 83.73% 74.41% 95.17% 103.64% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 395.03 395.80 382.63 403.81 378.22 381.15 366.94 5.05%
  QoQ % -0.19% 3.44% -5.25% 6.77% -0.77% 3.87% -
  Horiz. % 107.66% 107.87% 104.28% 110.05% 103.07% 103.87% 100.00%
EPS 35.85 32.53 24.40 21.60 26.95 28.99 27.26 20.06%
  QoQ % 10.21% 33.32% 12.96% -19.85% -7.04% 6.35% -
  Horiz. % 131.51% 119.33% 89.51% 79.24% 98.86% 106.35% 100.00%
DPS 13.00 8.00 8.00 8.00 9.50 8.00 8.00 38.26%
  QoQ % 62.50% 0.00% 0.00% -15.79% 18.75% 0.00% -
  Horiz. % 162.50% 100.00% 100.00% 100.00% 118.75% 100.00% 100.00%
NAPS 2.6700 2.5700 2.4700 2.4600 2.4000 2.3700 2.3100 10.15%
  QoQ % 3.89% 4.05% 0.41% 2.50% 1.27% 2.60% -
  Horiz. % 115.58% 111.26% 106.93% 106.49% 103.90% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 98.76 98.94 95.68 100.92 94.54 95.27 91.75 5.04%
  QoQ % -0.18% 3.41% -5.19% 6.75% -0.77% 3.84% -
  Horiz. % 107.64% 107.84% 104.28% 109.99% 103.04% 103.84% 100.00%
EPS 8.96 8.13 6.10 5.40 6.74 7.25 6.82 19.97%
  QoQ % 10.21% 33.28% 12.96% -19.88% -7.03% 6.30% -
  Horiz. % 131.38% 119.21% 89.44% 79.18% 98.83% 106.30% 100.00%
DPS 3.25 2.00 2.00 2.00 2.37 2.00 2.00 38.26%
  QoQ % 62.50% 0.00% 0.00% -15.61% 18.50% 0.00% -
  Horiz. % 162.50% 100.00% 100.00% 100.00% 118.50% 100.00% 100.00%
NAPS 0.6675 0.6424 0.6177 0.6148 0.5999 0.5924 0.5776 10.13%
  QoQ % 3.91% 4.00% 0.47% 2.48% 1.27% 2.56% -
  Horiz. % 115.56% 111.22% 106.94% 106.44% 103.86% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.1900 2.7600 2.9900 2.6500 2.4600 2.3000 2.0200 -
P/RPS 1.06 0.70 0.78 0.66 0.65 0.60 0.55 54.93%
  QoQ % 51.43% -10.26% 18.18% 1.54% 8.33% 9.09% -
  Horiz. % 192.73% 127.27% 141.82% 120.00% 118.18% 109.09% 100.00%
P/EPS 11.69 8.48 12.25 12.27 9.13 7.93 7.41 35.56%
  QoQ % 37.85% -30.78% -0.16% 34.39% 15.13% 7.02% -
  Horiz. % 157.76% 114.44% 165.32% 165.59% 123.21% 107.02% 100.00%
EY 8.56 11.79 8.16 8.15 10.96 12.60 13.50 -26.21%
  QoQ % -27.40% 44.49% 0.12% -25.64% -13.02% -6.67% -
  Horiz. % 63.41% 87.33% 60.44% 60.37% 81.19% 93.33% 100.00%
DY 3.10 2.90 2.68 3.02 3.86 3.48 3.96 -15.07%
  QoQ % 6.90% 8.21% -11.26% -21.76% 10.92% -12.12% -
  Horiz. % 78.28% 73.23% 67.68% 76.26% 97.47% 87.88% 100.00%
P/NAPS 1.57 1.07 1.21 1.08 1.03 0.97 0.87 48.28%
  QoQ % 46.73% -11.57% 12.04% 4.85% 6.19% 11.49% -
  Horiz. % 180.46% 122.99% 139.08% 124.14% 118.39% 111.49% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 25/02/14 21/11/13 -
Price 5.9900 3.0000 2.9700 3.0000 2.6700 2.3200 2.2400 -
P/RPS 1.52 0.76 0.78 0.74 0.71 0.61 0.61 83.90%
  QoQ % 100.00% -2.56% 5.41% 4.23% 16.39% 0.00% -
  Horiz. % 249.18% 124.59% 127.87% 121.31% 116.39% 100.00% 100.00%
P/EPS 16.71 9.22 12.17 13.89 9.90 8.00 8.22 60.54%
  QoQ % 81.24% -24.24% -12.38% 40.30% 23.75% -2.68% -
  Horiz. % 203.28% 112.17% 148.05% 168.98% 120.44% 97.32% 100.00%
EY 5.98 10.84 8.22 7.20 10.10 12.49 12.17 -37.76%
  QoQ % -44.83% 31.87% 14.17% -28.71% -19.14% 2.63% -
  Horiz. % 49.14% 89.07% 67.54% 59.16% 82.99% 102.63% 100.00%
DY 2.17 2.67 2.69 2.67 3.56 3.45 3.57 -28.27%
  QoQ % -18.73% -0.74% 0.75% -25.00% 3.19% -3.36% -
  Horiz. % 60.78% 74.79% 75.35% 74.79% 99.72% 96.64% 100.00%
P/NAPS 2.24 1.17 1.20 1.22 1.11 0.98 0.97 74.80%
  QoQ % 91.45% -2.50% -1.64% 9.91% 13.27% 1.03% -
  Horiz. % 230.93% 120.62% 123.71% 125.77% 114.43% 101.03% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers