Highlights

[OFI] QoQ Cumulative Quarter Result on 2013-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     101.45%    YoY -     30.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 60,553 226,889 171,491 110,095 53,959 212,100 157,944 -47.32%
  QoQ % -73.31% 32.30% 55.77% 104.03% -74.56% 34.29% -
  Horiz. % 38.34% 143.65% 108.58% 69.71% 34.16% 134.29% 100.00%
PBT 4,172 20,641 16,928 10,352 5,044 16,311 13,162 -53.61%
  QoQ % -79.79% 21.93% 63.52% 105.23% -69.08% 23.92% -
  Horiz. % 31.70% 156.82% 128.61% 78.65% 38.32% 123.92% 100.00%
Tax -930 -4,434 -3,883 -2,171 -985 -3,459 -2,770 -51.79%
  QoQ % 79.03% -14.19% -78.86% -120.41% 71.52% -24.87% -
  Horiz. % 33.57% 160.07% 140.18% 78.38% 35.56% 124.87% 100.00%
NP 3,242 16,207 13,045 8,181 4,059 12,852 10,392 -54.10%
  QoQ % -80.00% 24.24% 59.45% 101.55% -68.42% 23.67% -
  Horiz. % 31.20% 155.96% 125.53% 78.72% 39.06% 123.67% 100.00%
NP to SH 3,239 16,171 13,042 8,179 4,060 12,773 10,312 -53.89%
  QoQ % -79.97% 23.99% 59.46% 101.45% -68.21% 23.87% -
  Horiz. % 31.41% 156.82% 126.47% 79.32% 39.37% 123.87% 100.00%
Tax Rate 22.29 % 21.48 % 22.94 % 20.97 % 19.53 % 21.21 % 21.05 % 3.90%
  QoQ % 3.77% -6.36% 9.39% 7.37% -7.92% 0.76% -
  Horiz. % 105.89% 102.04% 108.98% 99.62% 92.78% 100.76% 100.00%
Total Cost 57,311 210,682 158,446 101,914 49,900 199,248 147,552 -46.86%
  QoQ % -72.80% 32.97% 55.47% 104.24% -74.96% 35.04% -
  Horiz. % 38.84% 142.78% 107.38% 69.07% 33.82% 135.04% 100.00%
Net Worth 147,554 143,972 142,178 138,616 136,732 132,589 131,374 8.07%
  QoQ % 2.49% 1.26% 2.57% 1.38% 3.12% 0.92% -
  Horiz. % 112.32% 109.59% 108.22% 105.51% 104.08% 100.92% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,199 5,698 3,599 2,400 1,199 4,799 3,599 -52.03%
  QoQ % -78.95% 58.33% 49.96% 100.12% -75.01% 33.35% -
  Horiz. % 33.33% 158.33% 100.00% 66.69% 33.32% 133.35% 100.00%
Div Payout % 37.04 % 35.24 % 27.60 % 29.35 % 29.54 % 37.58 % 34.90 % 4.06%
  QoQ % 5.11% 27.68% -5.96% -0.64% -21.39% 7.68% -
  Horiz. % 106.13% 100.97% 79.08% 84.10% 84.64% 107.68% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 147,554 143,972 142,178 138,616 136,732 132,589 131,374 8.07%
  QoQ % 2.49% 1.26% 2.57% 1.38% 3.12% 0.92% -
  Horiz. % 112.32% 109.59% 108.22% 105.51% 104.08% 100.92% 100.00%
NOSH 59,981 59,988 59,990 60,007 59,970 59,995 59,988 -0.01%
  QoQ % -0.01% -0.00% -0.03% 0.06% -0.04% 0.01% -
  Horiz. % 99.99% 100.00% 100.00% 100.03% 99.97% 100.01% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.35 % 7.14 % 7.61 % 7.43 % 7.52 % 6.06 % 6.58 % -12.92%
  QoQ % -25.07% -6.18% 2.42% -1.20% 24.09% -7.90% -
  Horiz. % 81.31% 108.51% 115.65% 112.92% 114.29% 92.10% 100.00%
ROE 2.20 % 11.23 % 9.17 % 5.90 % 2.97 % 9.63 % 7.85 % -57.27%
  QoQ % -80.41% 22.46% 55.42% 98.65% -69.16% 22.68% -
  Horiz. % 28.03% 143.06% 116.82% 75.16% 37.83% 122.68% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.95 378.22 285.86 183.47 89.98 353.53 263.29 -47.32%
  QoQ % -73.31% 32.31% 55.81% 103.90% -74.55% 34.27% -
  Horiz. % 38.34% 143.65% 108.57% 69.68% 34.18% 134.27% 100.00%
EPS 5.40 26.95 21.74 13.63 6.77 21.29 17.19 -53.89%
  QoQ % -79.96% 23.97% 59.50% 101.33% -68.20% 23.85% -
  Horiz. % 31.41% 156.78% 126.47% 79.29% 39.38% 123.85% 100.00%
DPS 2.00 9.50 6.00 4.00 2.00 8.00 6.00 -52.02%
  QoQ % -78.95% 58.33% 50.00% 100.00% -75.00% 33.33% -
  Horiz. % 33.33% 158.33% 100.00% 66.67% 33.33% 133.33% 100.00%
NAPS 2.4600 2.4000 2.3700 2.3100 2.2800 2.2100 2.1900 8.08%
  QoQ % 2.50% 1.27% 2.60% 1.32% 3.17% 0.91% -
  Horiz. % 112.33% 109.59% 108.22% 105.48% 104.11% 100.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.23 94.54 71.45 45.87 22.48 88.38 65.81 -47.32%
  QoQ % -73.31% 32.32% 55.77% 104.05% -74.56% 34.30% -
  Horiz. % 38.34% 143.66% 108.57% 69.70% 34.16% 134.30% 100.00%
EPS 1.35 6.74 5.43 3.41 1.69 5.32 4.30 -53.90%
  QoQ % -79.97% 24.13% 59.24% 101.78% -68.23% 23.72% -
  Horiz. % 31.40% 156.74% 126.28% 79.30% 39.30% 123.72% 100.00%
DPS 0.50 2.37 1.50 1.00 0.50 2.00 1.50 -52.02%
  QoQ % -78.90% 58.00% 50.00% 100.00% -75.00% 33.33% -
  Horiz. % 33.33% 158.00% 100.00% 66.67% 33.33% 133.33% 100.00%
NAPS 0.6148 0.5999 0.5924 0.5776 0.5697 0.5525 0.5474 8.07%
  QoQ % 2.48% 1.27% 2.56% 1.39% 3.11% 0.93% -
  Horiz. % 112.31% 109.59% 108.22% 105.52% 104.07% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.6500 2.4600 2.3000 2.0200 1.8700 1.7000 1.6700 -
P/RPS 2.62 0.65 0.80 1.10 2.08 0.48 0.63 159.28%
  QoQ % 303.08% -18.75% -27.27% -47.12% 333.33% -23.81% -
  Horiz. % 415.87% 103.17% 126.98% 174.60% 330.16% 76.19% 100.00%
P/EPS 49.07 9.13 10.58 14.82 27.62 7.98 9.71 195.36%
  QoQ % 437.46% -13.71% -28.61% -46.34% 246.12% -17.82% -
  Horiz. % 505.36% 94.03% 108.96% 152.63% 284.45% 82.18% 100.00%
EY 2.04 10.96 9.45 6.75 3.62 12.52 10.29 -66.10%
  QoQ % -81.39% 15.98% 40.00% 86.46% -71.09% 21.67% -
  Horiz. % 19.83% 106.51% 91.84% 65.60% 35.18% 121.67% 100.00%
DY 0.75 3.86 2.61 1.98 1.07 4.71 3.59 -64.89%
  QoQ % -80.57% 47.89% 31.82% 85.05% -77.28% 31.20% -
  Horiz. % 20.89% 107.52% 72.70% 55.15% 29.81% 131.20% 100.00%
P/NAPS 1.08 1.03 0.97 0.87 0.82 0.77 0.76 26.48%
  QoQ % 4.85% 6.19% 11.49% 6.10% 6.49% 1.32% -
  Horiz. % 142.11% 135.53% 127.63% 114.47% 107.89% 101.32% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 25/02/14 21/11/13 28/08/13 28/05/13 26/02/13 -
Price 3.0000 2.6700 2.3200 2.2400 1.7500 2.0100 1.7100 -
P/RPS 2.97 0.71 0.81 1.22 1.94 0.57 0.65 176.12%
  QoQ % 318.31% -12.35% -33.61% -37.11% 240.35% -12.31% -
  Horiz. % 456.92% 109.23% 124.62% 187.69% 298.46% 87.69% 100.00%
P/EPS 55.56 9.90 10.67 16.43 25.85 9.44 9.95 215.74%
  QoQ % 461.21% -7.22% -35.06% -36.44% 173.83% -5.13% -
  Horiz. % 558.39% 99.50% 107.24% 165.13% 259.80% 94.87% 100.00%
EY 1.80 10.10 9.37 6.08 3.87 10.59 10.05 -68.33%
  QoQ % -82.18% 7.79% 54.11% 57.11% -63.46% 5.37% -
  Horiz. % 17.91% 100.50% 93.23% 60.50% 38.51% 105.37% 100.00%
DY 0.67 3.56 2.59 1.79 1.14 3.98 3.51 -66.95%
  QoQ % -81.18% 37.45% 44.69% 57.02% -71.36% 13.39% -
  Horiz. % 19.09% 101.42% 73.79% 51.00% 32.48% 113.39% 100.00%
P/NAPS 1.22 1.11 0.98 0.97 0.77 0.91 0.78 34.85%
  QoQ % 9.91% 13.27% 1.03% 25.97% -15.38% 16.67% -
  Horiz. % 156.41% 142.31% 125.64% 124.36% 98.72% 116.67% 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. 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
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
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