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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers