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.
 


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
 
 

782  345  526  810 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 EAH 0.035+0.005 
 KANGER 0.180.00 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS