Highlights

[OFI] QoQ Cumulative Quarter Result on 2014-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     99.92%    YoY -     12.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 112,752 56,652 237,028 178,086 114,821 60,553 226,889 -37.23%
  QoQ % 99.03% -76.10% 33.10% 55.10% 89.62% -73.31% -
  Horiz. % 49.69% 24.97% 104.47% 78.49% 50.61% 26.69% 100.00%
PBT 20,704 7,830 25,424 17,774 9,082 4,172 20,641 0.20%
  QoQ % 164.42% -69.20% 43.04% 95.71% 117.69% -79.79% -
  Horiz. % 100.31% 37.93% 123.17% 86.11% 44.00% 20.21% 100.00%
Tax -3,885 -1,735 -3,915 -3,137 -1,762 -930 -4,434 -8.43%
  QoQ % -123.92% 55.68% -24.80% -78.04% -89.46% 79.03% -
  Horiz. % 87.62% 39.13% 88.29% 70.75% 39.74% 20.97% 100.00%
NP 16,819 6,095 21,509 14,637 7,320 3,242 16,207 2.50%
  QoQ % 175.95% -71.66% 46.95% 99.96% 125.79% -80.00% -
  Horiz. % 103.78% 37.61% 132.71% 90.31% 45.17% 20.00% 100.00%
NP to SH 16,813 6,087 21,509 14,638 7,322 3,239 16,171 2.63%
  QoQ % 176.21% -71.70% 46.94% 99.92% 126.06% -79.97% -
  Horiz. % 103.97% 37.64% 133.01% 90.52% 45.28% 20.03% 100.00%
Tax Rate 18.76 % 22.16 % 15.40 % 17.65 % 19.40 % 22.29 % 21.48 % -8.62%
  QoQ % -15.34% 43.90% -12.75% -9.02% -12.97% 3.77% -
  Horiz. % 87.34% 103.17% 71.69% 82.17% 90.32% 103.77% 100.00%
Total Cost 95,933 50,557 215,519 163,449 107,501 57,311 210,682 -40.78%
  QoQ % 89.75% -76.54% 31.86% 52.04% 87.57% -72.80% -
  Horiz. % 45.53% 24.00% 102.30% 77.58% 51.03% 27.20% 100.00%
Net Worth 170,399 163,119 160,207 154,178 148,240 147,554 143,972 11.88%
  QoQ % 4.46% 1.82% 3.91% 4.01% 0.46% 2.49% -
  Horiz. % 118.36% 113.30% 111.28% 107.09% 102.96% 102.49% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 10,800 1,799 7,800 3,599 2,400 1,199 5,698 53.08%
  QoQ % 500.30% -76.94% 116.71% 49.94% 100.12% -78.95% -
  Horiz. % 189.51% 31.57% 136.87% 63.16% 42.12% 21.05% 100.00%
Div Payout % 64.24 % 29.56 % 36.27 % 24.59 % 32.79 % 37.04 % 35.24 % 49.17%
  QoQ % 117.32% -18.50% 47.50% -25.01% -11.47% 5.11% -
  Horiz. % 182.29% 83.88% 102.92% 69.78% 93.05% 105.11% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,399 163,119 160,207 154,178 148,240 147,554 143,972 11.88%
  QoQ % 4.46% 1.82% 3.91% 4.01% 0.46% 2.49% -
  Horiz. % 118.36% 113.30% 111.28% 107.09% 102.96% 102.49% 100.00%
NOSH 240,000 59,970 60,002 59,991 60,016 59,981 59,988 151.80%
  QoQ % 300.20% -0.05% 0.02% -0.04% 0.06% -0.01% -
  Horiz. % 400.08% 99.97% 100.02% 100.01% 100.05% 99.99% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.92 % 10.76 % 9.07 % 8.22 % 6.38 % 5.35 % 7.14 % 63.38%
  QoQ % 38.66% 18.63% 10.34% 28.84% 19.25% -25.07% -
  Horiz. % 208.96% 150.70% 127.03% 115.13% 89.36% 74.93% 100.00%
ROE 9.87 % 3.73 % 13.43 % 9.49 % 4.94 % 2.20 % 11.23 % -8.24%
  QoQ % 164.61% -72.23% 41.52% 92.11% 124.55% -80.41% -
  Horiz. % 87.89% 33.21% 119.59% 84.51% 43.99% 19.59% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.98 94.47 395.03 296.85 191.32 100.95 378.22 -75.07%
  QoQ % -50.27% -76.09% 33.07% 55.16% 89.52% -73.31% -
  Horiz. % 12.42% 24.98% 104.44% 78.49% 50.58% 26.69% 100.00%
EPS 7.01 10.15 35.85 24.40 12.20 5.40 26.95 -59.22%
  QoQ % -30.94% -71.69% 46.93% 100.00% 125.93% -79.96% -
  Horiz. % 26.01% 37.66% 133.02% 90.54% 45.27% 20.04% 100.00%
DPS 4.50 3.00 13.00 6.00 4.00 2.00 9.50 -39.21%
  QoQ % 50.00% -76.92% 116.67% 50.00% 100.00% -78.95% -
  Horiz. % 47.37% 31.58% 136.84% 63.16% 42.11% 21.05% 100.00%
NAPS 0.7100 2.7200 2.6700 2.5700 2.4700 2.4600 2.4000 -55.57%
  QoQ % -73.90% 1.87% 3.89% 4.05% 0.41% 2.50% -
  Horiz. % 29.58% 113.33% 111.25% 107.08% 102.92% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.98 23.61 98.76 74.20 47.84 25.23 94.54 -37.24%
  QoQ % 98.98% -76.09% 33.10% 55.10% 89.62% -73.31% -
  Horiz. % 49.69% 24.97% 104.46% 78.49% 50.60% 26.69% 100.00%
EPS 7.01 2.54 8.96 6.10 3.05 1.35 6.74 2.65%
  QoQ % 175.98% -71.65% 46.89% 100.00% 125.93% -79.97% -
  Horiz. % 104.01% 37.69% 132.94% 90.50% 45.25% 20.03% 100.00%
DPS 4.50 0.75 3.25 1.50 1.00 0.50 2.37 53.28%
  QoQ % 500.00% -76.92% 116.67% 50.00% 100.00% -78.90% -
  Horiz. % 189.87% 31.65% 137.13% 63.29% 42.19% 21.10% 100.00%
NAPS 0.7100 0.6797 0.6675 0.6424 0.6177 0.6148 0.5999 11.88%
  QoQ % 4.46% 1.83% 3.91% 4.00% 0.47% 2.48% -
  Horiz. % 118.35% 113.30% 111.27% 107.08% 102.97% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5100 5.8600 4.1900 2.7600 2.9900 2.6500 2.4600 -
P/RPS 3.21 6.20 1.06 0.93 1.56 2.62 0.65 189.72%
  QoQ % -48.23% 484.91% 13.98% -40.38% -40.46% 303.08% -
  Horiz. % 493.85% 953.85% 163.08% 143.08% 240.00% 403.08% 100.00%
P/EPS 21.55 57.73 11.69 11.31 24.51 49.07 9.13 77.18%
  QoQ % -62.67% 393.84% 3.36% -53.86% -50.05% 437.46% -
  Horiz. % 236.04% 632.31% 128.04% 123.88% 268.46% 537.46% 100.00%
EY 4.64 1.73 8.56 8.84 4.08 2.04 10.96 -43.59%
  QoQ % 168.21% -79.79% -3.17% 116.67% 100.00% -81.39% -
  Horiz. % 42.34% 15.78% 78.10% 80.66% 37.23% 18.61% 100.00%
DY 2.98 0.51 3.10 2.17 1.34 0.75 3.86 -15.83%
  QoQ % 484.31% -83.55% 42.86% 61.94% 78.67% -80.57% -
  Horiz. % 77.20% 13.21% 80.31% 56.22% 34.72% 19.43% 100.00%
P/NAPS 2.13 2.15 1.57 1.07 1.21 1.08 1.03 62.24%
  QoQ % -0.93% 36.94% 46.73% -11.57% 12.04% 4.85% -
  Horiz. % 206.80% 208.74% 152.43% 103.88% 117.48% 104.85% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 -
Price 2.3500 5.7500 5.9900 3.0000 2.9700 3.0000 2.6700 -
P/RPS 5.00 6.09 1.52 1.01 1.55 2.97 0.71 266.97%
  QoQ % -17.90% 300.66% 50.50% -34.84% -47.81% 318.31% -
  Horiz. % 704.23% 857.75% 214.08% 142.25% 218.31% 418.31% 100.00%
P/EPS 33.55 56.65 16.71 12.30 24.34 55.56 9.90 125.45%
  QoQ % -40.78% 239.02% 35.85% -49.47% -56.19% 461.21% -
  Horiz. % 338.89% 572.22% 168.79% 124.24% 245.86% 561.21% 100.00%
EY 2.98 1.77 5.98 8.13 4.11 1.80 10.10 -55.65%
  QoQ % 68.36% -70.40% -26.45% 97.81% 128.33% -82.18% -
  Horiz. % 29.50% 17.52% 59.21% 80.50% 40.69% 17.82% 100.00%
DY 1.91 0.52 2.17 2.00 1.35 0.67 3.56 -33.95%
  QoQ % 267.31% -76.04% 8.50% 48.15% 101.49% -81.18% -
  Horiz. % 53.65% 14.61% 60.96% 56.18% 37.92% 18.82% 100.00%
P/NAPS 3.31 2.11 2.24 1.17 1.20 1.22 1.11 107.04%
  QoQ % 56.87% -5.80% 91.45% -2.50% -1.64% 9.91% -
  Horiz. % 298.20% 190.09% 201.80% 105.41% 108.11% 109.91% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers