Highlights

[OFI] QoQ Cumulative Quarter Result on 2016-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -83.86%    YoY -     -32.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 256,083 191,185 123,385 63,335 244,922 181,509 112,752 72.70%
  QoQ % 33.95% 54.95% 94.81% -74.14% 34.94% 60.98% -
  Horiz. % 227.12% 169.56% 109.43% 56.17% 217.22% 160.98% 100.00%
PBT 23,062 18,107 10,505 4,842 32,059 26,939 20,704 7.45%
  QoQ % 27.37% 72.37% 116.96% -84.90% 19.01% 30.11% -
  Horiz. % 111.39% 87.46% 50.74% 23.39% 154.84% 130.11% 100.00%
Tax -4,829 -3,174 -1,017 -734 -6,584 -4,692 -3,885 15.59%
  QoQ % -52.14% -212.09% -38.56% 88.85% -40.32% -20.77% -
  Horiz. % 124.30% 81.70% 26.18% 18.89% 169.47% 120.77% 100.00%
NP 18,233 14,933 9,488 4,108 25,475 22,247 16,819 5.52%
  QoQ % 22.10% 57.39% 130.96% -83.87% 14.51% 32.27% -
  Horiz. % 108.41% 88.79% 56.41% 24.42% 151.47% 132.27% 100.00%
NP to SH 18,246 14,939 9,493 4,110 25,459 22,242 16,813 5.60%
  QoQ % 22.14% 57.37% 130.97% -83.86% 14.46% 32.29% -
  Horiz. % 108.52% 88.85% 56.46% 24.45% 151.42% 132.29% 100.00%
Tax Rate 20.94 % 17.53 % 9.68 % 15.16 % 20.54 % 17.42 % 18.76 % 7.60%
  QoQ % 19.45% 81.10% -36.15% -26.19% 17.91% -7.14% -
  Horiz. % 111.62% 93.44% 51.60% 80.81% 109.49% 92.86% 100.00%
Total Cost 237,850 176,252 113,897 59,227 219,447 159,262 95,933 83.08%
  QoQ % 34.95% 54.75% 92.31% -73.01% 37.79% 66.01% -
  Horiz. % 247.93% 183.72% 118.73% 61.74% 228.75% 166.01% 100.00%
Net Worth 182,399 180,000 177,600 175,200 172,766 175,200 170,399 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.41% -1.39% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.39% 102.82% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,600 7,200 4,800 2,400 15,596 13,200 10,800 -7.55%
  QoQ % 33.33% 50.00% 100.00% -84.61% 18.16% 22.22% -
  Horiz. % 88.89% 66.67% 44.44% 22.22% 144.42% 122.22% 100.00%
Div Payout % 52.61 % 48.20 % 50.56 % 58.39 % 61.26 % 59.35 % 64.24 % -12.46%
  QoQ % 9.15% -4.67% -13.41% -4.68% 3.22% -7.61% -
  Horiz. % 81.90% 75.03% 78.70% 90.89% 95.36% 92.39% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 182,399 180,000 177,600 175,200 172,766 175,200 170,399 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.41% -1.39% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.39% 102.82% 100.00%
NOSH 240,000 240,000 240,000 240,000 239,952 240,000 240,000 -
  QoQ % 0.00% 0.00% 0.00% 0.02% -0.02% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.98% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.12 % 7.81 % 7.69 % 6.49 % 10.40 % 12.26 % 14.92 % -38.91%
  QoQ % -8.83% 1.56% 18.49% -37.60% -15.17% -17.83% -
  Horiz. % 47.72% 52.35% 51.54% 43.50% 69.71% 82.17% 100.00%
ROE 10.00 % 8.30 % 5.35 % 2.35 % 14.74 % 12.70 % 9.87 % 0.88%
  QoQ % 20.48% 55.14% 127.66% -84.06% 16.06% 28.67% -
  Horiz. % 101.32% 84.09% 54.20% 23.81% 149.34% 128.67% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.70 79.66 51.41 26.39 102.07 75.63 46.98 72.70%
  QoQ % 33.94% 54.95% 94.81% -74.15% 34.96% 60.98% -
  Horiz. % 227.12% 169.56% 109.43% 56.17% 217.26% 160.98% 100.00%
EPS 7.60 6.22 3.96 1.71 10.61 9.27 7.01 5.53%
  QoQ % 22.19% 57.07% 131.58% -83.88% 14.46% 32.24% -
  Horiz. % 108.42% 88.73% 56.49% 24.39% 151.36% 132.24% 100.00%
DPS 4.00 3.00 2.00 1.00 6.50 5.50 4.50 -7.55%
  QoQ % 33.33% 50.00% 100.00% -84.62% 18.18% 22.22% -
  Horiz. % 88.89% 66.67% 44.44% 22.22% 144.44% 122.22% 100.00%
NAPS 0.7600 0.7500 0.7400 0.7300 0.7200 0.7300 0.7100 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.39% -1.37% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.41% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.70 79.66 51.41 26.39 102.05 75.63 46.98 72.70%
  QoQ % 33.94% 54.95% 94.81% -74.14% 34.93% 60.98% -
  Horiz. % 227.12% 169.56% 109.43% 56.17% 217.22% 160.98% 100.00%
EPS 7.60 6.22 3.96 1.71 10.61 9.27 7.01 5.53%
  QoQ % 22.19% 57.07% 131.58% -83.88% 14.46% 32.24% -
  Horiz. % 108.42% 88.73% 56.49% 24.39% 151.36% 132.24% 100.00%
DPS 4.00 3.00 2.00 1.00 6.50 5.50 4.50 -7.55%
  QoQ % 33.33% 50.00% 100.00% -84.62% 18.18% 22.22% -
  Horiz. % 88.89% 66.67% 44.44% 22.22% 144.44% 122.22% 100.00%
NAPS 0.7600 0.7500 0.7400 0.7300 0.7199 0.7300 0.7100 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.40% -1.38% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.39% 102.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.5600 1.3700 1.7400 2.5000 2.2900 2.4700 1.5100 -
P/RPS 1.46 1.72 3.38 9.47 2.24 3.27 3.21 -40.83%
  QoQ % -15.12% -49.11% -64.31% 322.77% -31.50% 1.87% -
  Horiz. % 45.48% 53.58% 105.30% 295.02% 69.78% 101.87% 100.00%
P/EPS 20.52 22.01 43.99 145.99 21.58 26.65 21.55 -3.21%
  QoQ % -6.77% -49.97% -69.87% 576.51% -19.02% 23.67% -
  Horiz. % 95.22% 102.13% 204.13% 677.45% 100.14% 123.67% 100.00%
EY 4.87 4.54 2.27 0.69 4.63 3.75 4.64 3.27%
  QoQ % 7.27% 100.00% 228.99% -85.10% 23.47% -19.18% -
  Horiz. % 104.96% 97.84% 48.92% 14.87% 99.78% 80.82% 100.00%
DY 2.56 2.19 1.15 0.40 2.84 2.23 2.98 -9.62%
  QoQ % 16.89% 90.43% 187.50% -85.92% 27.35% -25.17% -
  Horiz. % 85.91% 73.49% 38.59% 13.42% 95.30% 74.83% 100.00%
P/NAPS 2.05 1.83 2.35 3.42 3.18 3.38 2.13 -2.52%
  QoQ % 12.02% -22.13% -31.29% 7.55% -5.92% 58.69% -
  Horiz. % 96.24% 85.92% 110.33% 160.56% 149.30% 158.69% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 -
Price 1.6500 1.5100 1.4400 1.8200 2.1000 2.1300 2.3500 -
P/RPS 1.55 1.90 2.80 6.90 2.06 2.82 5.00 -54.16%
  QoQ % -18.42% -32.14% -59.42% 234.95% -26.95% -43.60% -
  Horiz. % 31.00% 38.00% 56.00% 138.00% 41.20% 56.40% 100.00%
P/EPS 21.70 24.26 36.41 106.28 19.79 22.98 33.55 -25.19%
  QoQ % -10.55% -33.37% -65.74% 437.04% -13.88% -31.51% -
  Horiz. % 64.68% 72.31% 108.52% 316.78% 58.99% 68.49% 100.00%
EY 4.61 4.12 2.75 0.94 5.05 4.35 2.98 33.72%
  QoQ % 11.89% 49.82% 192.55% -81.39% 16.09% 45.97% -
  Horiz. % 154.70% 138.26% 92.28% 31.54% 169.46% 145.97% 100.00%
DY 2.42 1.99 1.39 0.55 3.10 2.58 1.91 17.07%
  QoQ % 21.61% 43.17% 152.73% -82.26% 20.16% 35.08% -
  Horiz. % 126.70% 104.19% 72.77% 28.80% 162.30% 135.08% 100.00%
P/NAPS 2.17 2.01 1.95 2.49 2.92 2.92 3.31 -24.51%
  QoQ % 7.96% 3.08% -21.69% -14.73% 0.00% -11.78% -
  Horiz. % 65.56% 60.73% 58.91% 75.23% 88.22% 88.22% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!
PARTNERS & BROKERS