Highlights

[OFI] QoQ Cumulative Quarter Result on 2016-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     130.97%    YoY -     -43.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 66,717 256,083 191,185 123,385 63,335 244,922 181,509 -48.72%
  QoQ % -73.95% 33.95% 54.95% 94.81% -74.14% 34.94% -
  Horiz. % 36.76% 141.09% 105.33% 67.98% 34.89% 134.94% 100.00%
PBT 3,906 23,062 18,107 10,505 4,842 32,059 26,939 -72.43%
  QoQ % -83.06% 27.37% 72.37% 116.96% -84.90% 19.01% -
  Horiz. % 14.50% 85.61% 67.21% 39.00% 17.97% 119.01% 100.00%
Tax -645 -4,829 -3,174 -1,017 -734 -6,584 -4,692 -73.40%
  QoQ % 86.64% -52.14% -212.09% -38.56% 88.85% -40.32% -
  Horiz. % 13.75% 102.92% 67.65% 21.68% 15.64% 140.32% 100.00%
NP 3,261 18,233 14,933 9,488 4,108 25,475 22,247 -72.23%
  QoQ % -82.11% 22.10% 57.39% 130.96% -83.87% 14.51% -
  Horiz. % 14.66% 81.96% 67.12% 42.65% 18.47% 114.51% 100.00%
NP to SH 3,266 18,246 14,939 9,493 4,110 25,459 22,242 -72.20%
  QoQ % -82.10% 22.14% 57.37% 130.97% -83.86% 14.46% -
  Horiz. % 14.68% 82.03% 67.17% 42.68% 18.48% 114.46% 100.00%
Tax Rate 16.51 % 20.94 % 17.53 % 9.68 % 15.16 % 20.54 % 17.42 % -3.52%
  QoQ % -21.16% 19.45% 81.10% -36.15% -26.19% 17.91% -
  Horiz. % 94.78% 120.21% 100.63% 55.57% 87.03% 117.91% 100.00%
Total Cost 63,456 237,850 176,252 113,897 59,227 219,447 159,262 -45.88%
  QoQ % -73.32% 34.95% 54.75% 92.31% -73.01% 37.79% -
  Horiz. % 39.84% 149.35% 110.67% 71.52% 37.19% 137.79% 100.00%
Net Worth 182,399 182,399 180,000 177,600 175,200 172,766 175,200 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.41% -1.39% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.61% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,400 9,600 7,200 4,800 2,400 15,596 13,200 -67.94%
  QoQ % -75.00% 33.33% 50.00% 100.00% -84.61% 18.16% -
  Horiz. % 18.18% 72.73% 54.55% 36.36% 18.18% 118.16% 100.00%
Div Payout % 73.48 % 52.61 % 48.20 % 50.56 % 58.39 % 61.26 % 59.35 % 15.32%
  QoQ % 39.67% 9.15% -4.67% -13.41% -4.68% 3.22% -
  Horiz. % 123.81% 88.64% 81.21% 85.19% 98.38% 103.22% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 182,399 182,399 180,000 177,600 175,200 172,766 175,200 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.41% -1.39% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.61% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 239,952 240,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% -0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.98% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.89 % 7.12 % 7.81 % 7.69 % 6.49 % 10.40 % 12.26 % -45.85%
  QoQ % -31.32% -8.83% 1.56% 18.49% -37.60% -15.17% -
  Horiz. % 39.89% 58.08% 63.70% 62.72% 52.94% 84.83% 100.00%
ROE 1.79 % 10.00 % 8.30 % 5.35 % 2.35 % 14.74 % 12.70 % -72.95%
  QoQ % -82.10% 20.48% 55.14% 127.66% -84.06% 16.06% -
  Horiz. % 14.09% 78.74% 65.35% 42.13% 18.50% 116.06% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.80 106.70 79.66 51.41 26.39 102.07 75.63 -48.72%
  QoQ % -73.95% 33.94% 54.95% 94.81% -74.15% 34.96% -
  Horiz. % 36.76% 141.08% 105.33% 67.98% 34.89% 134.96% 100.00%
EPS 1.36 7.60 6.22 3.96 1.71 10.61 9.27 -72.22%
  QoQ % -82.11% 22.19% 57.07% 131.58% -83.88% 14.46% -
  Horiz. % 14.67% 81.98% 67.10% 42.72% 18.45% 114.46% 100.00%
DPS 1.00 4.00 3.00 2.00 1.00 6.50 5.50 -67.94%
  QoQ % -75.00% 33.33% 50.00% 100.00% -84.62% 18.18% -
  Horiz. % 18.18% 72.73% 54.55% 36.36% 18.18% 118.18% 100.00%
NAPS 0.7600 0.7600 0.7500 0.7400 0.7300 0.7200 0.7300 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.39% -1.37% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.80 106.70 79.66 51.41 26.39 102.05 75.63 -48.72%
  QoQ % -73.95% 33.94% 54.95% 94.81% -74.14% 34.93% -
  Horiz. % 36.76% 141.08% 105.33% 67.98% 34.89% 134.93% 100.00%
EPS 1.36 7.60 6.22 3.96 1.71 10.61 9.27 -72.22%
  QoQ % -82.11% 22.19% 57.07% 131.58% -83.88% 14.46% -
  Horiz. % 14.67% 81.98% 67.10% 42.72% 18.45% 114.46% 100.00%
DPS 1.00 4.00 3.00 2.00 1.00 6.50 5.50 -67.94%
  QoQ % -75.00% 33.33% 50.00% 100.00% -84.62% 18.18% -
  Horiz. % 18.18% 72.73% 54.55% 36.36% 18.18% 118.18% 100.00%
NAPS 0.7600 0.7600 0.7500 0.7400 0.7300 0.7199 0.7300 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.40% -1.38% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.6100 1.5600 1.3700 1.7400 2.5000 2.2900 2.4700 -
P/RPS 5.79 1.46 1.72 3.38 9.47 2.24 3.27 46.41%
  QoQ % 296.58% -15.12% -49.11% -64.31% 322.77% -31.50% -
  Horiz. % 177.06% 44.65% 52.60% 103.36% 289.60% 68.50% 100.00%
P/EPS 118.31 20.52 22.01 43.99 145.99 21.58 26.65 170.36%
  QoQ % 476.56% -6.77% -49.97% -69.87% 576.51% -19.02% -
  Horiz. % 443.94% 77.00% 82.59% 165.07% 547.80% 80.98% 100.00%
EY 0.85 4.87 4.54 2.27 0.69 4.63 3.75 -62.86%
  QoQ % -82.55% 7.27% 100.00% 228.99% -85.10% 23.47% -
  Horiz. % 22.67% 129.87% 121.07% 60.53% 18.40% 123.47% 100.00%
DY 0.62 2.56 2.19 1.15 0.40 2.84 2.23 -57.44%
  QoQ % -75.78% 16.89% 90.43% 187.50% -85.92% 27.35% -
  Horiz. % 27.80% 114.80% 98.21% 51.57% 17.94% 127.35% 100.00%
P/NAPS 2.12 2.05 1.83 2.35 3.42 3.18 3.38 -26.75%
  QoQ % 3.41% 12.02% -22.13% -31.29% 7.55% -5.92% -
  Horiz. % 62.72% 60.65% 54.14% 69.53% 101.18% 94.08% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 -
Price 1.6100 1.6500 1.5100 1.4400 1.8200 2.1000 2.1300 -
P/RPS 5.79 1.55 1.90 2.80 6.90 2.06 2.82 61.61%
  QoQ % 273.55% -18.42% -32.14% -59.42% 234.95% -26.95% -
  Horiz. % 205.32% 54.96% 67.38% 99.29% 244.68% 73.05% 100.00%
P/EPS 118.31 21.70 24.26 36.41 106.28 19.79 22.98 198.46%
  QoQ % 445.21% -10.55% -33.37% -65.74% 437.04% -13.88% -
  Horiz. % 514.84% 94.43% 105.57% 158.44% 462.49% 86.12% 100.00%
EY 0.85 4.61 4.12 2.75 0.94 5.05 4.35 -66.36%
  QoQ % -81.56% 11.89% 49.82% 192.55% -81.39% 16.09% -
  Horiz. % 19.54% 105.98% 94.71% 63.22% 21.61% 116.09% 100.00%
DY 0.62 2.42 1.99 1.39 0.55 3.10 2.58 -61.38%
  QoQ % -74.38% 21.61% 43.17% 152.73% -82.26% 20.16% -
  Horiz. % 24.03% 93.80% 77.13% 53.88% 21.32% 120.16% 100.00%
P/NAPS 2.12 2.17 2.01 1.95 2.49 2.92 2.92 -19.24%
  QoQ % -2.30% 7.96% 3.08% -21.69% -14.73% 0.00% -
  Horiz. % 72.60% 74.32% 68.84% 66.78% 85.27% 100.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers