Highlights

[OFI] QoQ Annualized Quarter Result on 2015-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     13.20%    YoY -     87.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 244,922 242,012 225,504 226,608 237,028 237,448 229,642 4.38%
  QoQ % 1.20% 7.32% -0.49% -4.40% -0.18% 3.40% -
  Horiz. % 106.65% 105.39% 98.20% 98.68% 103.22% 103.40% 100.00%
PBT 32,059 35,918 41,408 31,320 25,424 23,698 18,164 46.00%
  QoQ % -10.75% -13.26% 32.21% 23.19% 7.28% 30.47% -
  Horiz. % 176.50% 197.75% 227.97% 172.43% 139.97% 130.47% 100.00%
Tax -6,584 -6,256 -7,770 -6,940 -3,915 -4,182 -3,524 51.64%
  QoQ % -5.24% 19.49% -11.96% -77.27% 6.40% -18.69% -
  Horiz. % 186.83% 177.53% 220.49% 196.94% 111.10% 118.69% 100.00%
NP 25,475 29,662 33,638 24,380 21,509 19,516 14,640 44.62%
  QoQ % -14.12% -11.82% 37.97% 13.35% 10.21% 33.31% -
  Horiz. % 174.01% 202.61% 229.77% 166.53% 146.92% 133.31% 100.00%
NP to SH 25,459 29,656 33,626 24,348 21,509 19,517 14,644 44.54%
  QoQ % -14.15% -11.81% 38.11% 13.20% 10.20% 33.28% -
  Horiz. % 173.85% 202.51% 229.62% 166.27% 146.88% 133.28% 100.00%
Tax Rate 20.54 % 17.42 % 18.76 % 22.16 % 15.40 % 17.65 % 19.40 % 3.88%
  QoQ % 17.91% -7.14% -15.34% 43.90% -12.75% -9.02% -
  Horiz. % 105.88% 89.79% 96.70% 114.23% 79.38% 90.98% 100.00%
Total Cost 219,447 212,349 191,866 202,228 215,519 217,932 215,002 1.37%
  QoQ % 3.34% 10.68% -5.12% -6.17% -1.11% 1.36% -
  Horiz. % 102.07% 98.77% 89.24% 94.06% 100.24% 101.36% 100.00%
Net Worth 172,766 175,200 170,399 163,119 160,207 154,178 148,240 10.74%
  QoQ % -1.39% 2.82% 4.46% 1.82% 3.91% 4.01% -
  Horiz. % 116.54% 118.19% 114.95% 110.04% 108.07% 104.01% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 15,596 17,600 21,600 7,196 7,800 4,799 4,801 119.18%
  QoQ % -11.38% -18.52% 200.15% -7.74% 62.53% -0.04% -
  Horiz. % 324.85% 366.57% 449.88% 149.89% 162.46% 99.96% 100.00%
Div Payout % 61.26 % 59.35 % 64.24 % 29.56 % 36.27 % 24.59 % 32.79 % 51.63%
  QoQ % 3.22% -7.61% 117.32% -18.50% 47.50% -25.01% -
  Horiz. % 186.83% 181.00% 195.91% 90.15% 110.61% 74.99% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 172,766 175,200 170,399 163,119 160,207 154,178 148,240 10.74%
  QoQ % -1.39% 2.82% 4.46% 1.82% 3.91% 4.01% -
  Horiz. % 116.54% 118.19% 114.95% 110.04% 108.07% 104.01% 100.00%
NOSH 239,952 240,000 240,000 59,970 60,002 59,991 60,016 151.69%
  QoQ % -0.02% 0.00% 300.20% -0.05% 0.02% -0.04% -
  Horiz. % 399.81% 399.89% 399.89% 99.92% 99.98% 99.96% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.40 % 12.26 % 14.92 % 10.76 % 9.07 % 8.22 % 6.38 % 38.47%
  QoQ % -15.17% -17.83% 38.66% 18.63% 10.34% 28.84% -
  Horiz. % 163.01% 192.16% 233.86% 168.65% 142.16% 128.84% 100.00%
ROE 14.74 % 16.93 % 19.73 % 14.93 % 13.43 % 12.66 % 9.88 % 30.53%
  QoQ % -12.94% -14.19% 32.15% 11.17% 6.08% 28.14% -
  Horiz. % 149.19% 171.36% 199.70% 151.11% 135.93% 128.14% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 102.07 100.84 93.96 377.87 395.03 395.80 382.63 -58.53%
  QoQ % 1.22% 7.32% -75.13% -4.34% -0.19% 3.44% -
  Horiz. % 26.68% 26.35% 24.56% 98.76% 103.24% 103.44% 100.00%
EPS 10.61 12.36 14.02 40.60 35.85 32.53 24.40 -42.57%
  QoQ % -14.16% -11.84% -65.47% 13.25% 10.21% 33.32% -
  Horiz. % 43.48% 50.66% 57.46% 166.39% 146.93% 133.32% 100.00%
DPS 6.50 7.33 9.00 12.00 13.00 8.00 8.00 -12.92%
  QoQ % -11.32% -18.56% -25.00% -7.69% 62.50% 0.00% -
  Horiz. % 81.25% 91.62% 112.50% 150.00% 162.50% 100.00% 100.00%
NAPS 0.7200 0.7300 0.7100 2.7200 2.6700 2.5700 2.4700 -56.00%
  QoQ % -1.37% 2.82% -73.90% 1.87% 3.89% 4.05% -
  Horiz. % 29.15% 29.55% 28.74% 110.12% 108.10% 104.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 102.05 100.84 93.96 94.42 98.76 98.94 95.68 4.39%
  QoQ % 1.20% 7.32% -0.49% -4.39% -0.18% 3.41% -
  Horiz. % 106.66% 105.39% 98.20% 98.68% 103.22% 103.41% 100.00%
EPS 10.61 12.36 14.02 10.15 8.96 8.13 6.10 44.58%
  QoQ % -14.16% -11.84% 38.13% 13.28% 10.21% 33.28% -
  Horiz. % 173.93% 202.62% 229.84% 166.39% 146.89% 133.28% 100.00%
DPS 6.50 7.33 9.00 3.00 3.25 2.00 2.00 119.25%
  QoQ % -11.32% -18.56% 200.00% -7.69% 62.50% 0.00% -
  Horiz. % 325.00% 366.50% 450.00% 150.00% 162.50% 100.00% 100.00%
NAPS 0.7199 0.7300 0.7100 0.6797 0.6675 0.6424 0.6177 10.74%
  QoQ % -1.38% 2.82% 4.46% 1.83% 3.91% 4.00% -
  Horiz. % 116.55% 118.18% 114.94% 110.04% 108.06% 104.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.2900 2.4700 1.5100 5.8600 4.1900 2.7600 2.9900 -
P/RPS 2.24 2.45 1.61 1.55 1.06 0.70 0.78 101.91%
  QoQ % -8.57% 52.17% 3.87% 46.23% 51.43% -10.26% -
  Horiz. % 287.18% 314.10% 206.41% 198.72% 135.90% 89.74% 100.00%
P/EPS 21.58 19.99 10.78 14.43 11.69 8.48 12.25 45.81%
  QoQ % 7.95% 85.44% -25.29% 23.44% 37.85% -30.78% -
  Horiz. % 176.16% 163.18% 88.00% 117.80% 95.43% 69.22% 100.00%
EY 4.63 5.00 9.28 6.93 8.56 11.79 8.16 -31.44%
  QoQ % -7.40% -46.12% 33.91% -19.04% -27.40% 44.49% -
  Horiz. % 56.74% 61.27% 113.73% 84.93% 104.90% 144.49% 100.00%
DY 2.84 2.97 5.96 2.05 3.10 2.90 2.68 3.94%
  QoQ % -4.38% -50.17% 190.73% -33.87% 6.90% 8.21% -
  Horiz. % 105.97% 110.82% 222.39% 76.49% 115.67% 108.21% 100.00%
P/NAPS 3.18 3.38 2.13 2.15 1.57 1.07 1.21 90.33%
  QoQ % -5.92% 58.69% -0.93% 36.94% 46.73% -11.57% -
  Horiz. % 262.81% 279.34% 176.03% 177.69% 129.75% 88.43% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 -
Price 2.1000 2.1300 2.3500 5.7500 5.9900 3.0000 2.9700 -
P/RPS 2.06 2.11 2.50 1.52 1.52 0.76 0.78 90.95%
  QoQ % -2.37% -15.60% 64.47% 0.00% 100.00% -2.56% -
  Horiz. % 264.10% 270.51% 320.51% 194.87% 194.87% 97.44% 100.00%
P/EPS 19.79 17.24 16.77 14.16 16.71 9.22 12.17 38.24%
  QoQ % 14.79% 2.80% 18.43% -15.26% 81.24% -24.24% -
  Horiz. % 162.61% 141.66% 137.80% 116.35% 137.30% 75.76% 100.00%
EY 5.05 5.80 5.96 7.06 5.98 10.84 8.22 -27.71%
  QoQ % -12.93% -2.68% -15.58% 18.06% -44.83% 31.87% -
  Horiz. % 61.44% 70.56% 72.51% 85.89% 72.75% 131.87% 100.00%
DY 3.10 3.44 3.83 2.09 2.17 2.67 2.69 9.91%
  QoQ % -9.88% -10.18% 83.25% -3.69% -18.73% -0.74% -
  Horiz. % 115.24% 127.88% 142.38% 77.70% 80.67% 99.26% 100.00%
P/NAPS 2.92 2.92 3.31 2.11 2.24 1.17 1.20 80.81%
  QoQ % 0.00% -11.78% 56.87% -5.80% 91.45% -2.50% -
  Horiz. % 243.33% 243.33% 275.83% 175.83% 186.67% 97.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

412  477  574  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 PA 0.18+0.005 
 PNEPCB 0.35-0.03 
 ARBB 0.295+0.02 
 SAMAIDEN 2.03+0.35 
 CYPARK 1.50+0.16 
 KTG 0.265-0.005 
 CONNECT 0.235+0.01 
 MESTRON 0.22+0.005 
 QES 0.3550.00 

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