Highlights

[OFI] QoQ Annualized Quarter Result on 2016-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -14.15%    YoY -     18.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 254,913 246,770 253,340 244,922 242,012 225,504 226,608 8.12%
  QoQ % 3.30% -2.59% 3.44% 1.20% 7.32% -0.49% -
  Horiz. % 112.49% 108.90% 111.80% 108.08% 106.80% 99.51% 100.00%
PBT 24,142 21,010 19,368 32,059 35,918 41,408 31,320 -15.86%
  QoQ % 14.91% 8.48% -39.59% -10.75% -13.26% 32.21% -
  Horiz. % 77.08% 67.08% 61.84% 102.36% 114.68% 132.21% 100.00%
Tax -4,232 -2,034 -2,936 -6,584 -6,256 -7,770 -6,940 -27.98%
  QoQ % -108.06% 30.72% 55.41% -5.24% 19.49% -11.96% -
  Horiz. % 60.98% 29.31% 42.31% 94.87% 90.14% 111.96% 100.00%
NP 19,910 18,976 16,432 25,475 29,662 33,638 24,380 -12.58%
  QoQ % 4.93% 15.48% -35.50% -14.12% -11.82% 37.97% -
  Horiz. % 81.67% 77.83% 67.40% 104.49% 121.67% 137.97% 100.00%
NP to SH 19,918 18,986 16,440 25,459 29,656 33,626 24,348 -12.48%
  QoQ % 4.91% 15.49% -35.43% -14.15% -11.81% 38.11% -
  Horiz. % 81.81% 77.98% 67.52% 104.56% 121.80% 138.11% 100.00%
Tax Rate 17.53 % 9.68 % 15.16 % 20.54 % 17.42 % 18.76 % 22.16 % -14.40%
  QoQ % 81.10% -36.15% -26.19% 17.91% -7.14% -15.34% -
  Horiz. % 79.11% 43.68% 68.41% 92.69% 78.61% 84.66% 100.00%
Total Cost 235,002 227,794 236,908 219,447 212,349 191,866 202,228 10.48%
  QoQ % 3.16% -3.85% 7.96% 3.34% 10.68% -5.12% -
  Horiz. % 116.21% 112.64% 117.15% 108.51% 105.00% 94.88% 100.00%
Net Worth 180,000 177,600 175,200 172,766 175,200 170,399 163,119 6.75%
  QoQ % 1.35% 1.37% 1.41% -1.39% 2.82% 4.46% -
  Horiz. % 110.35% 108.88% 107.41% 105.91% 107.41% 104.46% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,600 9,600 9,600 15,596 17,600 21,600 7,196 21.08%
  QoQ % 0.00% 0.00% -38.45% -11.38% -18.52% 200.15% -
  Horiz. % 133.40% 133.40% 133.40% 216.73% 244.56% 300.15% 100.00%
Div Payout % 48.20 % 50.56 % 58.39 % 61.26 % 59.35 % 64.24 % 29.56 % 38.33%
  QoQ % -4.67% -13.41% -4.68% 3.22% -7.61% 117.32% -
  Horiz. % 163.06% 171.04% 197.53% 207.24% 200.78% 217.32% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 180,000 177,600 175,200 172,766 175,200 170,399 163,119 6.75%
  QoQ % 1.35% 1.37% 1.41% -1.39% 2.82% 4.46% -
  Horiz. % 110.35% 108.88% 107.41% 105.91% 107.41% 104.46% 100.00%
NOSH 240,000 240,000 240,000 239,952 240,000 240,000 59,970 151.01%
  QoQ % 0.00% 0.00% 0.02% -0.02% 0.00% 300.20% -
  Horiz. % 400.20% 400.20% 400.20% 400.12% 400.20% 400.20% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.81 % 7.69 % 6.49 % 10.40 % 12.26 % 14.92 % 10.76 % -19.16%
  QoQ % 1.56% 18.49% -37.60% -15.17% -17.83% 38.66% -
  Horiz. % 72.58% 71.47% 60.32% 96.65% 113.94% 138.66% 100.00%
ROE 11.07 % 10.69 % 9.38 % 14.74 % 16.93 % 19.73 % 14.93 % -18.01%
  QoQ % 3.55% 13.97% -36.36% -12.94% -14.19% 32.15% -
  Horiz. % 74.15% 71.60% 62.83% 98.73% 113.40% 132.15% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 106.21 102.82 105.56 102.07 100.84 93.96 377.87 -56.93%
  QoQ % 3.30% -2.60% 3.42% 1.22% 7.32% -75.13% -
  Horiz. % 28.11% 27.21% 27.94% 27.01% 26.69% 24.87% 100.00%
EPS 8.29 7.92 6.84 10.61 12.36 14.02 40.60 -65.16%
  QoQ % 4.67% 15.79% -35.53% -14.16% -11.84% -65.47% -
  Horiz. % 20.42% 19.51% 16.85% 26.13% 30.44% 34.53% 100.00%
DPS 4.00 4.00 4.00 6.50 7.33 9.00 12.00 -51.76%
  QoQ % 0.00% 0.00% -38.46% -11.32% -18.56% -25.00% -
  Horiz. % 33.33% 33.33% 33.33% 54.17% 61.08% 75.00% 100.00%
NAPS 0.7500 0.7400 0.7300 0.7200 0.7300 0.7100 2.7200 -57.47%
  QoQ % 1.35% 1.37% 1.39% -1.37% 2.82% -73.90% -
  Horiz. % 27.57% 27.21% 26.84% 26.47% 26.84% 26.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 106.21 102.82 105.56 102.05 100.84 93.96 94.42 8.12%
  QoQ % 3.30% -2.60% 3.44% 1.20% 7.32% -0.49% -
  Horiz. % 112.49% 108.90% 111.80% 108.08% 106.80% 99.51% 100.00%
EPS 8.29 7.92 6.84 10.61 12.36 14.02 10.15 -12.57%
  QoQ % 4.67% 15.79% -35.53% -14.16% -11.84% 38.13% -
  Horiz. % 81.67% 78.03% 67.39% 104.53% 121.77% 138.13% 100.00%
DPS 4.00 4.00 4.00 6.50 7.33 9.00 3.00 21.04%
  QoQ % 0.00% 0.00% -38.46% -11.32% -18.56% 200.00% -
  Horiz. % 133.33% 133.33% 133.33% 216.67% 244.33% 300.00% 100.00%
NAPS 0.7500 0.7400 0.7300 0.7199 0.7300 0.7100 0.6797 6.75%
  QoQ % 1.35% 1.37% 1.40% -1.38% 2.82% 4.46% -
  Horiz. % 110.34% 108.87% 107.40% 105.91% 107.40% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.3700 1.7400 2.5000 2.2900 2.4700 1.5100 5.8600 -
P/RPS 1.29 1.69 2.37 2.24 2.45 1.61 1.55 -11.47%
  QoQ % -23.67% -28.69% 5.80% -8.57% 52.17% 3.87% -
  Horiz. % 83.23% 109.03% 152.90% 144.52% 158.06% 103.87% 100.00%
P/EPS 16.51 22.00 36.50 21.58 19.99 10.78 14.43 9.35%
  QoQ % -24.95% -39.73% 69.14% 7.95% 85.44% -25.29% -
  Horiz. % 114.41% 152.46% 252.95% 149.55% 138.53% 74.71% 100.00%
EY 6.06 4.55 2.74 4.63 5.00 9.28 6.93 -8.52%
  QoQ % 33.19% 66.06% -40.82% -7.40% -46.12% 33.91% -
  Horiz. % 87.45% 65.66% 39.54% 66.81% 72.15% 133.91% 100.00%
DY 2.92 2.30 1.60 2.84 2.97 5.96 2.05 26.46%
  QoQ % 26.96% 43.75% -43.66% -4.38% -50.17% 190.73% -
  Horiz. % 142.44% 112.20% 78.05% 138.54% 144.88% 290.73% 100.00%
P/NAPS 1.83 2.35 3.42 3.18 3.38 2.13 2.15 -10.14%
  QoQ % -22.13% -31.29% 7.55% -5.92% 58.69% -0.93% -
  Horiz. % 85.12% 109.30% 159.07% 147.91% 157.21% 99.07% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 -
Price 1.5100 1.4400 1.8200 2.1000 2.1300 2.3500 5.7500 -
P/RPS 1.42 1.40 1.72 2.06 2.11 2.50 1.52 -4.42%
  QoQ % 1.43% -18.60% -16.50% -2.37% -15.60% 64.47% -
  Horiz. % 93.42% 92.11% 113.16% 135.53% 138.82% 164.47% 100.00%
P/EPS 18.19 18.20 26.57 19.79 17.24 16.77 14.16 18.08%
  QoQ % -0.05% -31.50% 34.26% 14.79% 2.80% 18.43% -
  Horiz. % 128.46% 128.53% 187.64% 139.76% 121.75% 118.43% 100.00%
EY 5.50 5.49 3.76 5.05 5.80 5.96 7.06 -15.27%
  QoQ % 0.18% 46.01% -25.54% -12.93% -2.68% -15.58% -
  Horiz. % 77.90% 77.76% 53.26% 71.53% 82.15% 84.42% 100.00%
DY 2.65 2.78 2.20 3.10 3.44 3.83 2.09 17.06%
  QoQ % -4.68% 26.36% -29.03% -9.88% -10.18% 83.25% -
  Horiz. % 126.79% 133.01% 105.26% 148.33% 164.59% 183.25% 100.00%
P/NAPS 2.01 1.95 2.49 2.92 2.92 3.31 2.11 -3.17%
  QoQ % 3.08% -21.69% -14.73% 0.00% -11.78% 56.87% -
  Horiz. % 95.26% 92.42% 118.01% 138.39% 138.39% 156.87% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers