Highlights

[OFI] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -68.21%    YoY -     164.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 226,889 171,491 110,095 53,959 212,100 157,944 101,865 70.64%
  QoQ % 32.30% 55.77% 104.03% -74.56% 34.29% 55.05% -
  Horiz. % 222.74% 168.35% 108.08% 52.97% 208.22% 155.05% 100.00%
PBT 20,641 16,928 10,352 5,044 16,311 13,162 7,960 88.86%
  QoQ % 21.93% 63.52% 105.23% -69.08% 23.92% 65.35% -
  Horiz. % 259.31% 212.66% 130.05% 63.37% 204.91% 165.35% 100.00%
Tax -4,434 -3,883 -2,171 -985 -3,459 -2,770 -1,588 98.41%
  QoQ % -14.19% -78.86% -120.41% 71.52% -24.87% -74.43% -
  Horiz. % 279.22% 244.52% 136.71% 62.03% 217.82% 174.43% 100.00%
NP 16,207 13,045 8,181 4,059 12,852 10,392 6,372 86.44%
  QoQ % 24.24% 59.45% 101.55% -68.42% 23.67% 63.09% -
  Horiz. % 254.35% 204.72% 128.39% 63.70% 201.69% 163.09% 100.00%
NP to SH 16,171 13,042 8,179 4,060 12,773 10,312 6,289 87.80%
  QoQ % 23.99% 59.46% 101.45% -68.21% 23.87% 63.97% -
  Horiz. % 257.13% 207.38% 130.05% 64.56% 203.10% 163.97% 100.00%
Tax Rate 21.48 % 22.94 % 20.97 % 19.53 % 21.21 % 21.05 % 19.95 % 5.05%
  QoQ % -6.36% 9.39% 7.37% -7.92% 0.76% 5.51% -
  Horiz. % 107.67% 114.99% 105.11% 97.89% 106.32% 105.51% 100.00%
Total Cost 210,682 158,446 101,914 49,900 199,248 147,552 95,493 69.56%
  QoQ % 32.97% 55.47% 104.24% -74.96% 35.04% 54.52% -
  Horiz. % 220.63% 165.92% 106.72% 52.26% 208.65% 154.52% 100.00%
Net Worth 143,972 142,178 138,616 136,732 132,589 131,374 129,620 7.26%
  QoQ % 1.26% 2.57% 1.38% 3.12% 0.92% 1.35% -
  Horiz. % 111.07% 109.69% 106.94% 105.49% 102.29% 101.35% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,698 3,599 2,400 1,199 4,799 3,599 2,400 78.06%
  QoQ % 58.33% 49.96% 100.12% -75.01% 33.35% 49.95% -
  Horiz. % 237.42% 149.95% 100.00% 49.97% 199.95% 149.95% 100.00%
Div Payout % 35.24 % 27.60 % 29.35 % 29.54 % 37.58 % 34.90 % 38.17 % -5.19%
  QoQ % 27.68% -5.96% -0.64% -21.39% 7.68% -8.57% -
  Horiz. % 92.32% 72.31% 76.89% 77.39% 98.45% 91.43% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 143,972 142,178 138,616 136,732 132,589 131,374 129,620 7.26%
  QoQ % 1.26% 2.57% 1.38% 3.12% 0.92% 1.35% -
  Horiz. % 111.07% 109.69% 106.94% 105.49% 102.29% 101.35% 100.00%
NOSH 59,988 59,990 60,007 59,970 59,995 59,988 60,009 -0.02%
  QoQ % -0.00% -0.03% 0.06% -0.04% 0.01% -0.04% -
  Horiz. % 99.97% 99.97% 100.00% 99.93% 99.98% 99.96% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.14 % 7.61 % 7.43 % 7.52 % 6.06 % 6.58 % 6.26 % 9.17%
  QoQ % -6.18% 2.42% -1.20% 24.09% -7.90% 5.11% -
  Horiz. % 114.06% 121.57% 118.69% 120.13% 96.81% 105.11% 100.00%
ROE 11.23 % 9.17 % 5.90 % 2.97 % 9.63 % 7.85 % 4.85 % 75.11%
  QoQ % 22.46% 55.42% 98.65% -69.16% 22.68% 61.86% -
  Horiz. % 231.55% 189.07% 121.65% 61.24% 198.56% 161.86% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 378.22 285.86 183.47 89.98 353.53 263.29 169.75 70.67%
  QoQ % 32.31% 55.81% 103.90% -74.55% 34.27% 55.10% -
  Horiz. % 222.81% 168.40% 108.08% 53.01% 208.27% 155.10% 100.00%
EPS 26.95 21.74 13.63 6.77 21.29 17.19 10.48 87.81%
  QoQ % 23.97% 59.50% 101.33% -68.20% 23.85% 64.03% -
  Horiz. % 257.16% 207.44% 130.06% 64.60% 203.15% 164.03% 100.00%
DPS 9.50 6.00 4.00 2.00 8.00 6.00 4.00 78.10%
  QoQ % 58.33% 50.00% 100.00% -75.00% 33.33% 50.00% -
  Horiz. % 237.50% 150.00% 100.00% 50.00% 200.00% 150.00% 100.00%
NAPS 2.4000 2.3700 2.3100 2.2800 2.2100 2.1900 2.1600 7.28%
  QoQ % 1.27% 2.60% 1.32% 3.17% 0.91% 1.39% -
  Horiz. % 111.11% 109.72% 106.94% 105.56% 102.31% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 94.54 71.45 45.87 22.48 88.38 65.81 42.44 70.65%
  QoQ % 32.32% 55.77% 104.05% -74.56% 34.30% 55.07% -
  Horiz. % 222.76% 168.36% 108.08% 52.97% 208.25% 155.07% 100.00%
EPS 6.74 5.43 3.41 1.69 5.32 4.30 2.62 87.85%
  QoQ % 24.13% 59.24% 101.78% -68.23% 23.72% 64.12% -
  Horiz. % 257.25% 207.25% 130.15% 64.50% 203.05% 164.12% 100.00%
DPS 2.37 1.50 1.00 0.50 2.00 1.50 1.00 77.85%
  QoQ % 58.00% 50.00% 100.00% -75.00% 33.33% 50.00% -
  Horiz. % 237.00% 150.00% 100.00% 50.00% 200.00% 150.00% 100.00%
NAPS 0.5999 0.5924 0.5776 0.5697 0.5525 0.5474 0.5401 7.26%
  QoQ % 1.27% 2.56% 1.39% 3.11% 0.93% 1.35% -
  Horiz. % 111.07% 109.68% 106.94% 105.48% 102.30% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.4600 2.3000 2.0200 1.8700 1.7000 1.6700 1.6800 -
P/RPS 0.65 0.80 1.10 2.08 0.48 0.63 0.99 -24.48%
  QoQ % -18.75% -27.27% -47.12% 333.33% -23.81% -36.36% -
  Horiz. % 65.66% 80.81% 111.11% 210.10% 48.48% 63.64% 100.00%
P/EPS 9.13 10.58 14.82 27.62 7.98 9.71 16.03 -31.31%
  QoQ % -13.71% -28.61% -46.34% 246.12% -17.82% -39.43% -
  Horiz. % 56.96% 66.00% 92.45% 172.30% 49.78% 60.57% 100.00%
EY 10.96 9.45 6.75 3.62 12.52 10.29 6.24 45.62%
  QoQ % 15.98% 40.00% 86.46% -71.09% 21.67% 64.90% -
  Horiz. % 175.64% 151.44% 108.17% 58.01% 200.64% 164.90% 100.00%
DY 3.86 2.61 1.98 1.07 4.71 3.59 2.38 38.08%
  QoQ % 47.89% 31.82% 85.05% -77.28% 31.20% 50.84% -
  Horiz. % 162.18% 109.66% 83.19% 44.96% 197.90% 150.84% 100.00%
P/NAPS 1.03 0.97 0.87 0.82 0.77 0.76 0.78 20.38%
  QoQ % 6.19% 11.49% 6.10% 6.49% 1.32% -2.56% -
  Horiz. % 132.05% 124.36% 111.54% 105.13% 98.72% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 21/11/13 28/08/13 28/05/13 26/02/13 22/11/12 -
Price 2.6700 2.3200 2.2400 1.7500 2.0100 1.7100 1.7000 -
P/RPS 0.71 0.81 1.22 1.94 0.57 0.65 1.00 -20.43%
  QoQ % -12.35% -33.61% -37.11% 240.35% -12.31% -35.00% -
  Horiz. % 71.00% 81.00% 122.00% 194.00% 57.00% 65.00% 100.00%
P/EPS 9.90 10.67 16.43 25.85 9.44 9.95 16.22 -28.07%
  QoQ % -7.22% -35.06% -36.44% 173.83% -5.13% -38.66% -
  Horiz. % 61.04% 65.78% 101.29% 159.37% 58.20% 61.34% 100.00%
EY 10.10 9.37 6.08 3.87 10.59 10.05 6.16 39.09%
  QoQ % 7.79% 54.11% 57.11% -63.46% 5.37% 63.15% -
  Horiz. % 163.96% 152.11% 98.70% 62.82% 171.92% 163.15% 100.00%
DY 3.56 2.59 1.79 1.14 3.98 3.51 2.35 31.94%
  QoQ % 37.45% 44.69% 57.02% -71.36% 13.39% 49.36% -
  Horiz. % 151.49% 110.21% 76.17% 48.51% 169.36% 149.36% 100.00%
P/NAPS 1.11 0.98 0.97 0.77 0.91 0.78 0.79 25.47%
  QoQ % 13.27% 1.03% 25.97% -15.38% 16.67% -1.27% -
  Horiz. % 140.51% 124.05% 122.78% 97.47% 115.19% 98.73% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers