Highlights

[OFI] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     33.28%    YoY -     12.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 225,504 226,608 237,028 237,448 229,642 242,212 226,889 -0.41%
  QoQ % -0.49% -4.40% -0.18% 3.40% -5.19% 6.75% -
  Horiz. % 99.39% 99.88% 104.47% 104.65% 101.21% 106.75% 100.00%
PBT 41,408 31,320 25,424 23,698 18,164 16,688 20,641 59.00%
  QoQ % 32.21% 23.19% 7.28% 30.47% 8.84% -19.15% -
  Horiz. % 200.61% 151.74% 123.17% 114.81% 88.00% 80.85% 100.00%
Tax -7,770 -6,940 -3,915 -4,182 -3,524 -3,720 -4,434 45.30%
  QoQ % -11.96% -77.27% 6.40% -18.69% 5.27% 16.10% -
  Horiz. % 175.24% 156.52% 88.29% 94.33% 79.48% 83.90% 100.00%
NP 33,638 24,380 21,509 19,516 14,640 12,968 16,207 62.64%
  QoQ % 37.97% 13.35% 10.21% 33.31% 12.89% -19.99% -
  Horiz. % 207.55% 150.43% 132.71% 120.42% 90.33% 80.01% 100.00%
NP to SH 33,626 24,348 21,509 19,517 14,644 12,956 16,171 62.84%
  QoQ % 38.11% 13.20% 10.20% 33.28% 13.03% -19.88% -
  Horiz. % 207.94% 150.57% 133.01% 120.69% 90.56% 80.12% 100.00%
Tax Rate 18.76 % 22.16 % 15.40 % 17.65 % 19.40 % 22.29 % 21.48 % -8.62%
  QoQ % -15.34% 43.90% -12.75% -9.02% -12.97% 3.77% -
  Horiz. % 87.34% 103.17% 71.69% 82.17% 90.32% 103.77% 100.00%
Total Cost 191,866 202,228 215,519 217,932 215,002 229,244 210,682 -6.04%
  QoQ % -5.12% -6.17% -1.11% 1.36% -6.21% 8.81% -
  Horiz. % 91.07% 95.99% 102.30% 103.44% 102.05% 108.81% 100.00%
Net Worth 170,399 163,119 160,207 154,178 148,240 147,554 143,972 11.88%
  QoQ % 4.46% 1.82% 3.91% 4.01% 0.46% 2.49% -
  Horiz. % 118.36% 113.30% 111.28% 107.09% 102.96% 102.49% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 21,600 7,196 7,800 4,799 4,801 4,798 5,698 142.90%
  QoQ % 200.15% -7.74% 62.53% -0.04% 0.06% -15.80% -
  Horiz. % 379.02% 126.28% 136.87% 84.21% 84.25% 84.20% 100.00%
Div Payout % 64.24 % 29.56 % 36.27 % 24.59 % 32.79 % 37.04 % 35.24 % 49.17%
  QoQ % 117.32% -18.50% 47.50% -25.01% -11.47% 5.11% -
  Horiz. % 182.29% 83.88% 102.92% 69.78% 93.05% 105.11% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,399 163,119 160,207 154,178 148,240 147,554 143,972 11.88%
  QoQ % 4.46% 1.82% 3.91% 4.01% 0.46% 2.49% -
  Horiz. % 118.36% 113.30% 111.28% 107.09% 102.96% 102.49% 100.00%
NOSH 240,000 59,970 60,002 59,991 60,016 59,981 59,988 151.80%
  QoQ % 300.20% -0.05% 0.02% -0.04% 0.06% -0.01% -
  Horiz. % 400.08% 99.97% 100.02% 100.01% 100.05% 99.99% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.92 % 10.76 % 9.07 % 8.22 % 6.38 % 5.35 % 7.14 % 63.38%
  QoQ % 38.66% 18.63% 10.34% 28.84% 19.25% -25.07% -
  Horiz. % 208.96% 150.70% 127.03% 115.13% 89.36% 74.93% 100.00%
ROE 19.73 % 14.93 % 13.43 % 12.66 % 9.88 % 8.78 % 11.23 % 45.55%
  QoQ % 32.15% 11.17% 6.08% 28.14% 12.53% -21.82% -
  Horiz. % 175.69% 132.95% 119.59% 112.73% 87.98% 78.18% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 93.96 377.87 395.03 395.80 382.63 403.81 378.22 -60.45%
  QoQ % -75.13% -4.34% -0.19% 3.44% -5.25% 6.77% -
  Horiz. % 24.84% 99.91% 104.44% 104.65% 101.17% 106.77% 100.00%
EPS 14.02 40.60 35.85 32.53 24.40 21.60 26.95 -35.29%
  QoQ % -65.47% 13.25% 10.21% 33.32% 12.96% -19.85% -
  Horiz. % 52.02% 150.65% 133.02% 120.70% 90.54% 80.15% 100.00%
DPS 9.00 12.00 13.00 8.00 8.00 8.00 9.50 -3.54%
  QoQ % -25.00% -7.69% 62.50% 0.00% 0.00% -15.79% -
  Horiz. % 94.74% 126.32% 136.84% 84.21% 84.21% 84.21% 100.00%
NAPS 0.7100 2.7200 2.6700 2.5700 2.4700 2.4600 2.4000 -55.57%
  QoQ % -73.90% 1.87% 3.89% 4.05% 0.41% 2.50% -
  Horiz. % 29.58% 113.33% 111.25% 107.08% 102.92% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 93.96 94.42 98.76 98.94 95.68 100.92 94.54 -0.41%
  QoQ % -0.49% -4.39% -0.18% 3.41% -5.19% 6.75% -
  Horiz. % 99.39% 99.87% 104.46% 104.65% 101.21% 106.75% 100.00%
EPS 14.02 10.15 8.96 8.13 6.10 5.40 6.74 62.88%
  QoQ % 38.13% 13.28% 10.21% 33.28% 12.96% -19.88% -
  Horiz. % 208.01% 150.59% 132.94% 120.62% 90.50% 80.12% 100.00%
DPS 9.00 3.00 3.25 2.00 2.00 2.00 2.37 143.21%
  QoQ % 200.00% -7.69% 62.50% 0.00% 0.00% -15.61% -
  Horiz. % 379.75% 126.58% 137.13% 84.39% 84.39% 84.39% 100.00%
NAPS 0.7100 0.6797 0.6675 0.6424 0.6177 0.6148 0.5999 11.88%
  QoQ % 4.46% 1.83% 3.91% 4.00% 0.47% 2.48% -
  Horiz. % 118.35% 113.30% 111.27% 107.08% 102.97% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5100 5.8600 4.1900 2.7600 2.9900 2.6500 2.4600 -
P/RPS 1.61 1.55 1.06 0.70 0.78 0.66 0.65 82.97%
  QoQ % 3.87% 46.23% 51.43% -10.26% 18.18% 1.54% -
  Horiz. % 247.69% 238.46% 163.08% 107.69% 120.00% 101.54% 100.00%
P/EPS 10.78 14.43 11.69 8.48 12.25 12.27 9.13 11.70%
  QoQ % -25.29% 23.44% 37.85% -30.78% -0.16% 34.39% -
  Horiz. % 118.07% 158.05% 128.04% 92.88% 134.17% 134.39% 100.00%
EY 9.28 6.93 8.56 11.79 8.16 8.15 10.96 -10.49%
  QoQ % 33.91% -19.04% -27.40% 44.49% 0.12% -25.64% -
  Horiz. % 84.67% 63.23% 78.10% 107.57% 74.45% 74.36% 100.00%
DY 5.96 2.05 3.10 2.90 2.68 3.02 3.86 33.55%
  QoQ % 190.73% -33.87% 6.90% 8.21% -11.26% -21.76% -
  Horiz. % 154.40% 53.11% 80.31% 75.13% 69.43% 78.24% 100.00%
P/NAPS 2.13 2.15 1.57 1.07 1.21 1.08 1.03 62.24%
  QoQ % -0.93% 36.94% 46.73% -11.57% 12.04% 4.85% -
  Horiz. % 206.80% 208.74% 152.43% 103.88% 117.48% 104.85% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 -
Price 2.3500 5.7500 5.9900 3.0000 2.9700 3.0000 2.6700 -
P/RPS 2.50 1.52 1.52 0.76 0.78 0.74 0.71 131.27%
  QoQ % 64.47% 0.00% 100.00% -2.56% 5.41% 4.23% -
  Horiz. % 352.11% 214.08% 214.08% 107.04% 109.86% 104.23% 100.00%
P/EPS 16.77 14.16 16.71 9.22 12.17 13.89 9.90 42.06%
  QoQ % 18.43% -15.26% 81.24% -24.24% -12.38% 40.30% -
  Horiz. % 169.39% 143.03% 168.79% 93.13% 122.93% 140.30% 100.00%
EY 5.96 7.06 5.98 10.84 8.22 7.20 10.10 -29.62%
  QoQ % -15.58% 18.06% -44.83% 31.87% 14.17% -28.71% -
  Horiz. % 59.01% 69.90% 59.21% 107.33% 81.39% 71.29% 100.00%
DY 3.83 2.09 2.17 2.67 2.69 2.67 3.56 4.99%
  QoQ % 83.25% -3.69% -18.73% -0.74% 0.75% -25.00% -
  Horiz. % 107.58% 58.71% 60.96% 75.00% 75.56% 75.00% 100.00%
P/NAPS 3.31 2.11 2.24 1.17 1.20 1.22 1.11 107.04%
  QoQ % 56.87% -5.80% 91.45% -2.50% -1.64% 9.91% -
  Horiz. % 298.20% 190.09% 201.80% 105.41% 108.11% 109.91% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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