Highlights

[OFI] QoQ Cumulative Quarter Result on 2014-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -79.97%    YoY -     -20.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 237,028 178,086 114,821 60,553 226,889 171,491 110,095 66.81%
  QoQ % 33.10% 55.10% 89.62% -73.31% 32.30% 55.77% -
  Horiz. % 215.29% 161.76% 104.29% 55.00% 206.08% 155.77% 100.00%
PBT 25,424 17,774 9,082 4,172 20,641 16,928 10,352 82.13%
  QoQ % 43.04% 95.71% 117.69% -79.79% 21.93% 63.52% -
  Horiz. % 245.60% 171.70% 87.73% 40.30% 199.39% 163.52% 100.00%
Tax -3,915 -3,137 -1,762 -930 -4,434 -3,883 -2,171 48.21%
  QoQ % -24.80% -78.04% -89.46% 79.03% -14.19% -78.86% -
  Horiz. % 180.33% 144.50% 81.16% 42.84% 204.24% 178.86% 100.00%
NP 21,509 14,637 7,320 3,242 16,207 13,045 8,181 90.60%
  QoQ % 46.95% 99.96% 125.79% -80.00% 24.24% 59.45% -
  Horiz. % 262.91% 178.91% 89.48% 39.63% 198.11% 159.45% 100.00%
NP to SH 21,509 14,638 7,322 3,239 16,171 13,042 8,179 90.63%
  QoQ % 46.94% 99.92% 126.06% -79.97% 23.99% 59.46% -
  Horiz. % 262.98% 178.97% 89.52% 39.60% 197.71% 159.46% 100.00%
Tax Rate 15.40 % 17.65 % 19.40 % 22.29 % 21.48 % 22.94 % 20.97 % -18.62%
  QoQ % -12.75% -9.02% -12.97% 3.77% -6.36% 9.39% -
  Horiz. % 73.44% 84.17% 92.51% 106.29% 102.43% 109.39% 100.00%
Total Cost 215,519 163,449 107,501 57,311 210,682 158,446 101,914 64.83%
  QoQ % 31.86% 52.04% 87.57% -72.80% 32.97% 55.47% -
  Horiz. % 211.47% 160.38% 105.48% 56.23% 206.73% 155.47% 100.00%
Net Worth 160,207 154,178 148,240 147,554 143,972 142,178 138,616 10.14%
  QoQ % 3.91% 4.01% 0.46% 2.49% 1.26% 2.57% -
  Horiz. % 115.58% 111.23% 106.94% 106.45% 103.86% 102.57% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 7,800 3,599 2,400 1,199 5,698 3,599 2,400 119.56%
  QoQ % 116.71% 49.94% 100.12% -78.95% 58.33% 49.96% -
  Horiz. % 324.97% 149.96% 100.02% 49.98% 237.43% 149.96% 100.00%
Div Payout % 36.27 % 24.59 % 32.79 % 37.04 % 35.24 % 27.60 % 29.35 % 15.17%
  QoQ % 47.50% -25.01% -11.47% 5.11% 27.68% -5.96% -
  Horiz. % 123.58% 83.78% 111.72% 126.20% 120.07% 94.04% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 160,207 154,178 148,240 147,554 143,972 142,178 138,616 10.14%
  QoQ % 3.91% 4.01% 0.46% 2.49% 1.26% 2.57% -
  Horiz. % 115.58% 111.23% 106.94% 106.45% 103.86% 102.57% 100.00%
NOSH 60,002 59,991 60,016 59,981 59,988 59,990 60,007 -0.01%
  QoQ % 0.02% -0.04% 0.06% -0.01% -0.00% -0.03% -
  Horiz. % 99.99% 99.97% 100.02% 99.96% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.07 % 8.22 % 6.38 % 5.35 % 7.14 % 7.61 % 7.43 % 14.23%
  QoQ % 10.34% 28.84% 19.25% -25.07% -6.18% 2.42% -
  Horiz. % 122.07% 110.63% 85.87% 72.01% 96.10% 102.42% 100.00%
ROE 13.43 % 9.49 % 4.94 % 2.20 % 11.23 % 9.17 % 5.90 % 73.13%
  QoQ % 41.52% 92.11% 124.55% -80.41% 22.46% 55.42% -
  Horiz. % 227.63% 160.85% 83.73% 37.29% 190.34% 155.42% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 395.03 296.85 191.32 100.95 378.22 285.86 183.47 66.82%
  QoQ % 33.07% 55.16% 89.52% -73.31% 32.31% 55.81% -
  Horiz. % 215.31% 161.80% 104.28% 55.02% 206.15% 155.81% 100.00%
EPS 35.85 24.40 12.20 5.40 26.95 21.74 13.63 90.66%
  QoQ % 46.93% 100.00% 125.93% -79.96% 23.97% 59.50% -
  Horiz. % 263.02% 179.02% 89.51% 39.62% 197.73% 159.50% 100.00%
DPS 13.00 6.00 4.00 2.00 9.50 6.00 4.00 119.57%
  QoQ % 116.67% 50.00% 100.00% -78.95% 58.33% 50.00% -
  Horiz. % 325.00% 150.00% 100.00% 50.00% 237.50% 150.00% 100.00%
NAPS 2.6700 2.5700 2.4700 2.4600 2.4000 2.3700 2.3100 10.15%
  QoQ % 3.89% 4.05% 0.41% 2.50% 1.27% 2.60% -
  Horiz. % 115.58% 111.26% 106.93% 106.49% 103.90% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 98.76 74.20 47.84 25.23 94.54 71.45 45.87 66.82%
  QoQ % 33.10% 55.10% 89.62% -73.31% 32.32% 55.77% -
  Horiz. % 215.30% 161.76% 104.29% 55.00% 206.10% 155.77% 100.00%
EPS 8.96 6.10 3.05 1.35 6.74 5.43 3.41 90.53%
  QoQ % 46.89% 100.00% 125.93% -79.97% 24.13% 59.24% -
  Horiz. % 262.76% 178.89% 89.44% 39.59% 197.65% 159.24% 100.00%
DPS 3.25 1.50 1.00 0.50 2.37 1.50 1.00 119.57%
  QoQ % 116.67% 50.00% 100.00% -78.90% 58.00% 50.00% -
  Horiz. % 325.00% 150.00% 100.00% 50.00% 237.00% 150.00% 100.00%
NAPS 0.6675 0.6424 0.6177 0.6148 0.5999 0.5924 0.5776 10.13%
  QoQ % 3.91% 4.00% 0.47% 2.48% 1.27% 2.56% -
  Horiz. % 115.56% 111.22% 106.94% 106.44% 103.86% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.1900 2.7600 2.9900 2.6500 2.4600 2.3000 2.0200 -
P/RPS 1.06 0.93 1.56 2.62 0.65 0.80 1.10 -2.44%
  QoQ % 13.98% -40.38% -40.46% 303.08% -18.75% -27.27% -
  Horiz. % 96.36% 84.55% 141.82% 238.18% 59.09% 72.73% 100.00%
P/EPS 11.69 11.31 24.51 49.07 9.13 10.58 14.82 -14.64%
  QoQ % 3.36% -53.86% -50.05% 437.46% -13.71% -28.61% -
  Horiz. % 78.88% 76.32% 165.38% 331.11% 61.61% 71.39% 100.00%
EY 8.56 8.84 4.08 2.04 10.96 9.45 6.75 17.18%
  QoQ % -3.17% 116.67% 100.00% -81.39% 15.98% 40.00% -
  Horiz. % 126.81% 130.96% 60.44% 30.22% 162.37% 140.00% 100.00%
DY 3.10 2.17 1.34 0.75 3.86 2.61 1.98 34.87%
  QoQ % 42.86% 61.94% 78.67% -80.57% 47.89% 31.82% -
  Horiz. % 156.57% 109.60% 67.68% 37.88% 194.95% 131.82% 100.00%
P/NAPS 1.57 1.07 1.21 1.08 1.03 0.97 0.87 48.28%
  QoQ % 46.73% -11.57% 12.04% 4.85% 6.19% 11.49% -
  Horiz. % 180.46% 122.99% 139.08% 124.14% 118.39% 111.49% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 25/02/14 21/11/13 -
Price 5.9900 3.0000 2.9700 3.0000 2.6700 2.3200 2.2400 -
P/RPS 1.52 1.01 1.55 2.97 0.71 0.81 1.22 15.80%
  QoQ % 50.50% -34.84% -47.81% 318.31% -12.35% -33.61% -
  Horiz. % 124.59% 82.79% 127.05% 243.44% 58.20% 66.39% 100.00%
P/EPS 16.71 12.30 24.34 55.56 9.90 10.67 16.43 1.13%
  QoQ % 35.85% -49.47% -56.19% 461.21% -7.22% -35.06% -
  Horiz. % 101.70% 74.86% 148.14% 338.16% 60.26% 64.94% 100.00%
EY 5.98 8.13 4.11 1.80 10.10 9.37 6.08 -1.10%
  QoQ % -26.45% 97.81% 128.33% -82.18% 7.79% 54.11% -
  Horiz. % 98.36% 133.72% 67.60% 29.61% 166.12% 154.11% 100.00%
DY 2.17 2.00 1.35 0.67 3.56 2.59 1.79 13.71%
  QoQ % 8.50% 48.15% 101.49% -81.18% 37.45% 44.69% -
  Horiz. % 121.23% 111.73% 75.42% 37.43% 198.88% 144.69% 100.00%
P/NAPS 2.24 1.17 1.20 1.22 1.11 0.98 0.97 74.80%
  QoQ % 91.45% -2.50% -1.64% 9.91% 13.27% 1.03% -
  Horiz. % 230.93% 120.62% 123.71% 125.77% 114.43% 101.03% 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.
 


 

207  437  541  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 DSONIC 1.21+0.17 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.05-0.005 
 ARMADA 0.33-0.045 
 MYEG 1.12-0.06 
 DSONIC-WA 0.525+0.14 
 HSI-C7V 0.215+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers