Highlights

[OFI] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     6.30%    YoY -     26.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 229,642 242,212 226,889 228,654 220,190 215,836 212,100 5.44%
  QoQ % -5.19% 6.75% -0.77% 3.84% 2.02% 1.76% -
  Horiz. % 108.27% 114.20% 106.97% 107.81% 103.81% 101.76% 100.00%
PBT 18,164 16,688 20,641 22,570 20,704 20,176 16,311 7.43%
  QoQ % 8.84% -19.15% -8.55% 9.02% 2.62% 23.70% -
  Horiz. % 111.36% 102.31% 126.55% 138.38% 126.93% 123.70% 100.00%
Tax -3,524 -3,720 -4,434 -5,177 -4,342 -3,940 -3,459 1.25%
  QoQ % 5.27% 16.10% 14.36% -19.24% -10.20% -13.91% -
  Horiz. % 101.88% 107.55% 128.19% 149.68% 125.53% 113.91% 100.00%
NP 14,640 12,968 16,207 17,393 16,362 16,236 12,852 9.06%
  QoQ % 12.89% -19.99% -6.82% 6.30% 0.78% 26.33% -
  Horiz. % 113.91% 100.90% 126.10% 135.34% 127.31% 126.33% 100.00%
NP to SH 14,644 12,956 16,171 17,389 16,358 16,240 12,773 9.53%
  QoQ % 13.03% -19.88% -7.01% 6.30% 0.73% 27.14% -
  Horiz. % 114.65% 101.43% 126.60% 136.14% 128.07% 127.14% 100.00%
Tax Rate 19.40 % 22.29 % 21.48 % 22.94 % 20.97 % 19.53 % 21.21 % -5.77%
  QoQ % -12.97% 3.77% -6.36% 9.39% 7.37% -7.92% -
  Horiz. % 91.47% 105.09% 101.27% 108.16% 98.87% 92.08% 100.00%
Total Cost 215,002 229,244 210,682 211,261 203,828 199,600 199,248 5.20%
  QoQ % -6.21% 8.81% -0.27% 3.65% 2.12% 0.18% -
  Horiz. % 107.91% 115.05% 105.74% 106.03% 102.30% 100.18% 100.00%
Net Worth 148,240 147,554 143,972 142,178 138,616 136,732 132,589 7.71%
  QoQ % 0.46% 2.49% 1.26% 2.57% 1.38% 3.12% -
  Horiz. % 111.80% 111.29% 108.59% 107.23% 104.55% 103.12% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,801 4,798 5,698 4,799 4,800 4,797 4,799 0.02%
  QoQ % 0.06% -15.80% 18.75% -0.03% 0.06% -0.04% -
  Horiz. % 100.04% 99.98% 118.74% 99.99% 100.02% 99.96% 100.00%
Div Payout % 32.79 % 37.04 % 35.24 % 27.60 % 29.35 % 29.54 % 37.58 % -8.68%
  QoQ % -11.47% 5.11% 27.68% -5.96% -0.64% -21.39% -
  Horiz. % 87.25% 98.56% 93.77% 73.44% 78.10% 78.61% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 148,240 147,554 143,972 142,178 138,616 136,732 132,589 7.71%
  QoQ % 0.46% 2.49% 1.26% 2.57% 1.38% 3.12% -
  Horiz. % 111.80% 111.29% 108.59% 107.23% 104.55% 103.12% 100.00%
NOSH 60,016 59,981 59,988 59,990 60,007 59,970 59,995 0.02%
  QoQ % 0.06% -0.01% -0.00% -0.03% 0.06% -0.04% -
  Horiz. % 100.04% 99.98% 99.99% 99.99% 100.02% 99.96% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.38 % 5.35 % 7.14 % 7.61 % 7.43 % 7.52 % 6.06 % 3.49%
  QoQ % 19.25% -25.07% -6.18% 2.42% -1.20% 24.09% -
  Horiz. % 105.28% 88.28% 117.82% 125.58% 122.61% 124.09% 100.00%
ROE 9.88 % 8.78 % 11.23 % 12.23 % 11.80 % 11.88 % 9.63 % 1.72%
  QoQ % 12.53% -21.82% -8.18% 3.64% -0.67% 23.36% -
  Horiz. % 102.60% 91.17% 116.61% 127.00% 122.53% 123.36% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 382.63 403.81 378.22 381.15 366.94 359.90 353.53 5.41%
  QoQ % -5.25% 6.77% -0.77% 3.87% 1.96% 1.80% -
  Horiz. % 108.23% 114.22% 106.98% 107.81% 103.79% 101.80% 100.00%
EPS 24.40 21.60 26.95 28.99 27.26 27.08 21.29 9.51%
  QoQ % 12.96% -19.85% -7.04% 6.35% 0.66% 27.20% -
  Horiz. % 114.61% 101.46% 126.59% 136.17% 128.04% 127.20% 100.00%
DPS 8.00 8.00 9.50 8.00 8.00 8.00 8.00 -
  QoQ % 0.00% -15.79% 18.75% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 118.75% 100.00% 100.00% 100.00% 100.00%
NAPS 2.4700 2.4600 2.4000 2.3700 2.3100 2.2800 2.2100 7.69%
  QoQ % 0.41% 2.50% 1.27% 2.60% 1.32% 3.17% -
  Horiz. % 111.76% 111.31% 108.60% 107.24% 104.52% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 95.68 100.92 94.54 95.27 91.75 89.93 88.38 5.43%
  QoQ % -5.19% 6.75% -0.77% 3.84% 2.02% 1.75% -
  Horiz. % 108.26% 114.19% 106.97% 107.80% 103.81% 101.75% 100.00%
EPS 6.10 5.40 6.74 7.25 6.82 6.77 5.32 9.54%
  QoQ % 12.96% -19.88% -7.03% 6.30% 0.74% 27.26% -
  Horiz. % 114.66% 101.50% 126.69% 136.28% 128.20% 127.26% 100.00%
DPS 2.00 2.00 2.37 2.00 2.00 2.00 2.00 -
  QoQ % 0.00% -15.61% 18.50% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 118.50% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6177 0.6148 0.5999 0.5924 0.5776 0.5697 0.5525 7.71%
  QoQ % 0.47% 2.48% 1.27% 2.56% 1.39% 3.11% -
  Horiz. % 111.80% 111.28% 108.58% 107.22% 104.54% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.9900 2.6500 2.4600 2.3000 2.0200 1.8700 1.7000 -
P/RPS 0.78 0.66 0.65 0.60 0.55 0.52 0.48 38.18%
  QoQ % 18.18% 1.54% 8.33% 9.09% 5.77% 8.33% -
  Horiz. % 162.50% 137.50% 135.42% 125.00% 114.58% 108.33% 100.00%
P/EPS 12.25 12.27 9.13 7.93 7.41 6.91 7.98 33.04%
  QoQ % -0.16% 34.39% 15.13% 7.02% 7.24% -13.41% -
  Horiz. % 153.51% 153.76% 114.41% 99.37% 92.86% 86.59% 100.00%
EY 8.16 8.15 10.96 12.60 13.50 14.48 12.52 -24.81%
  QoQ % 0.12% -25.64% -13.02% -6.67% -6.77% 15.65% -
  Horiz. % 65.18% 65.10% 87.54% 100.64% 107.83% 115.65% 100.00%
DY 2.68 3.02 3.86 3.48 3.96 4.28 4.71 -31.31%
  QoQ % -11.26% -21.76% 10.92% -12.12% -7.48% -9.13% -
  Horiz. % 56.90% 64.12% 81.95% 73.89% 84.08% 90.87% 100.00%
P/NAPS 1.21 1.08 1.03 0.97 0.87 0.82 0.77 35.13%
  QoQ % 12.04% 4.85% 6.19% 11.49% 6.10% 6.49% -
  Horiz. % 157.14% 140.26% 133.77% 125.97% 112.99% 106.49% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 25/02/14 21/11/13 28/08/13 28/05/13 -
Price 2.9700 3.0000 2.6700 2.3200 2.2400 1.7500 2.0100 -
P/RPS 0.78 0.74 0.71 0.61 0.61 0.49 0.57 23.23%
  QoQ % 5.41% 4.23% 16.39% 0.00% 24.49% -14.04% -
  Horiz. % 136.84% 129.82% 124.56% 107.02% 107.02% 85.96% 100.00%
P/EPS 12.17 13.89 9.90 8.00 8.22 6.46 9.44 18.43%
  QoQ % -12.38% 40.30% 23.75% -2.68% 27.24% -31.57% -
  Horiz. % 128.92% 147.14% 104.87% 84.75% 87.08% 68.43% 100.00%
EY 8.22 7.20 10.10 12.49 12.17 15.47 10.59 -15.53%
  QoQ % 14.17% -28.71% -19.14% 2.63% -21.33% 46.08% -
  Horiz. % 77.62% 67.99% 95.37% 117.94% 114.92% 146.08% 100.00%
DY 2.69 2.67 3.56 3.45 3.57 4.57 3.98 -22.97%
  QoQ % 0.75% -25.00% 3.19% -3.36% -21.88% 14.82% -
  Horiz. % 67.59% 67.09% 89.45% 86.68% 89.70% 114.82% 100.00%
P/NAPS 1.20 1.22 1.11 0.98 0.97 0.77 0.91 20.23%
  QoQ % -1.64% 9.91% 13.27% 1.03% 25.97% -15.38% -
  Horiz. % 131.87% 134.07% 121.98% 107.69% 106.59% 84.62% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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