Highlights

[OFI] QoQ Annualized Quarter Result on 2017-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -8.40%    YoY -     -28.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 286,782 280,052 266,868 256,083 254,913 246,770 253,340 8.59%
  QoQ % 2.40% 4.94% 4.21% 0.46% 3.30% -2.59% -
  Horiz. % 113.20% 110.54% 105.34% 101.08% 100.62% 97.41% 100.00%
PBT 12,370 15,738 15,624 23,062 24,142 21,010 19,368 -25.77%
  QoQ % -21.40% 0.73% -32.25% -4.48% 14.91% 8.48% -
  Horiz. % 63.87% 81.26% 80.67% 119.07% 124.65% 108.48% 100.00%
Tax 2,202 -542 -2,580 -4,829 -4,232 -2,034 -2,936 -
  QoQ % 506.40% 78.99% 46.57% -14.11% -108.06% 30.72% -
  Horiz. % -75.02% 18.46% 87.87% 164.48% 144.14% 69.28% 100.00%
NP 14,573 15,196 13,044 18,233 19,910 18,976 16,432 -7.67%
  QoQ % -4.10% 16.50% -28.46% -8.43% 4.93% 15.48% -
  Horiz. % 88.69% 92.48% 79.38% 110.96% 121.17% 115.48% 100.00%
NP to SH 14,578 15,204 13,064 18,246 19,918 18,986 16,440 -7.68%
  QoQ % -4.11% 16.38% -28.40% -8.40% 4.91% 15.49% -
  Horiz. % 88.68% 92.48% 79.46% 110.99% 121.16% 115.49% 100.00%
Tax Rate -17.81 % 3.44 % 16.51 % 20.94 % 17.53 % 9.68 % 15.16 % -
  QoQ % -617.73% -79.16% -21.16% 19.45% 81.10% -36.15% -
  Horiz. % -117.48% 22.69% 108.91% 138.13% 115.63% 63.85% 100.00%
Total Cost 272,209 264,856 253,824 237,850 235,002 227,794 236,908 9.67%
  QoQ % 2.78% 4.35% 6.72% 1.21% 3.16% -3.85% -
  Horiz. % 114.90% 111.80% 107.14% 100.40% 99.20% 96.15% 100.00%
Net Worth 184,799 184,799 182,399 182,399 180,000 177,600 175,200 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,999 9,600 9,600 9,600 9,600 9,600 9,600 -11.42%
  QoQ % -16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 54.87 % 63.14 % 73.48 % 52.61 % 48.20 % 50.56 % 58.39 % -4.05%
  QoQ % -13.10% -14.07% 39.67% 9.15% -4.67% -13.41% -
  Horiz. % 93.97% 108.13% 125.84% 90.10% 82.55% 86.59% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 184,799 184,799 182,399 182,399 180,000 177,600 175,200 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.08 % 5.43 % 4.89 % 7.12 % 7.81 % 7.69 % 6.49 % -15.03%
  QoQ % -6.45% 11.04% -31.32% -8.83% 1.56% 18.49% -
  Horiz. % 78.27% 83.67% 75.35% 109.71% 120.34% 118.49% 100.00%
ROE 7.89 % 8.23 % 7.16 % 10.00 % 11.07 % 10.69 % 9.38 % -10.86%
  QoQ % -4.13% 14.94% -28.40% -9.67% 3.55% 13.97% -
  Horiz. % 84.12% 87.74% 76.33% 106.61% 118.02% 113.97% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 119.49 116.69 111.20 106.70 106.21 102.82 105.56 8.59%
  QoQ % 2.40% 4.94% 4.22% 0.46% 3.30% -2.60% -
  Horiz. % 113.20% 110.54% 105.34% 101.08% 100.62% 97.40% 100.00%
EPS 6.08 6.34 5.44 7.60 8.29 7.92 6.84 -7.53%
  QoQ % -4.10% 16.54% -28.42% -8.32% 4.67% 15.79% -
  Horiz. % 88.89% 92.69% 79.53% 111.11% 121.20% 115.79% 100.00%
DPS 3.33 4.00 4.00 4.00 4.00 4.00 4.00 -11.47%
  QoQ % -16.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.25% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7700 0.7600 0.7600 0.7500 0.7400 0.7300 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 119.49 116.69 111.20 106.70 106.21 102.82 105.56 8.59%
  QoQ % 2.40% 4.94% 4.22% 0.46% 3.30% -2.60% -
  Horiz. % 113.20% 110.54% 105.34% 101.08% 100.62% 97.40% 100.00%
EPS 6.08 6.34 5.44 7.60 8.29 7.92 6.84 -7.53%
  QoQ % -4.10% 16.54% -28.42% -8.32% 4.67% 15.79% -
  Horiz. % 88.89% 92.69% 79.53% 111.11% 121.20% 115.79% 100.00%
DPS 3.33 4.00 4.00 4.00 4.00 4.00 4.00 -11.47%
  QoQ % -16.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.25% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7700 0.7600 0.7600 0.7500 0.7400 0.7300 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.3700 1.5700 1.6100 1.5600 1.3700 1.7400 2.5000 -
P/RPS 1.15 1.35 1.45 1.46 1.29 1.69 2.37 -38.17%
  QoQ % -14.81% -6.90% -0.68% 13.18% -23.67% -28.69% -
  Horiz. % 48.52% 56.96% 61.18% 61.60% 54.43% 71.31% 100.00%
P/EPS 22.55 24.78 29.58 20.52 16.51 22.00 36.50 -27.40%
  QoQ % -9.00% -16.23% 44.15% 24.29% -24.95% -39.73% -
  Horiz. % 61.78% 67.89% 81.04% 56.22% 45.23% 60.27% 100.00%
EY 4.43 4.04 3.38 4.87 6.06 4.55 2.74 37.63%
  QoQ % 9.65% 19.53% -30.60% -19.64% 33.19% 66.06% -
  Horiz. % 161.68% 147.45% 123.36% 177.74% 221.17% 166.06% 100.00%
DY 2.43 2.55 2.48 2.56 2.92 2.30 1.60 32.03%
  QoQ % -4.71% 2.82% -3.12% -12.33% 26.96% 43.75% -
  Horiz. % 151.88% 159.38% 155.00% 160.00% 182.50% 143.75% 100.00%
P/NAPS 1.78 2.04 2.12 2.05 1.83 2.35 3.42 -35.22%
  QoQ % -12.75% -3.77% 3.41% 12.02% -22.13% -31.29% -
  Horiz. % 52.05% 59.65% 61.99% 59.94% 53.51% 68.71% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 24/08/17 29/05/17 21/02/17 24/11/16 23/08/16 -
Price 1.0700 1.4600 1.6100 1.6500 1.5100 1.4400 1.8200 -
P/RPS 0.90 1.25 1.45 1.55 1.42 1.40 1.72 -34.99%
  QoQ % -28.00% -13.79% -6.45% 9.15% 1.43% -18.60% -
  Horiz. % 52.33% 72.67% 84.30% 90.12% 82.56% 81.40% 100.00%
P/EPS 17.61 23.05 29.58 21.70 18.19 18.20 26.57 -23.93%
  QoQ % -23.60% -22.08% 36.31% 19.30% -0.05% -31.50% -
  Horiz. % 66.28% 86.75% 111.33% 81.67% 68.46% 68.50% 100.00%
EY 5.68 4.34 3.38 4.61 5.50 5.49 3.76 31.56%
  QoQ % 30.88% 28.40% -26.68% -16.18% 0.18% 46.01% -
  Horiz. % 151.06% 115.43% 89.89% 122.61% 146.28% 146.01% 100.00%
DY 3.12 2.74 2.48 2.42 2.65 2.78 2.20 26.15%
  QoQ % 13.87% 10.48% 2.48% -8.68% -4.68% 26.36% -
  Horiz. % 141.82% 124.55% 112.73% 110.00% 120.45% 126.36% 100.00%
P/NAPS 1.39 1.90 2.12 2.17 2.01 1.95 2.49 -32.13%
  QoQ % -26.84% -10.38% -2.30% 7.96% 3.08% -21.69% -
  Horiz. % 55.82% 76.31% 85.14% 87.15% 80.72% 78.31% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS