Highlights

[OFI] QoQ Cumulative Quarter Result on 2015-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     32.29%    YoY -     51.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 123,385 63,335 244,922 181,509 112,752 56,652 237,028 -35.21%
  QoQ % 94.81% -74.14% 34.94% 60.98% 99.03% -76.10% -
  Horiz. % 52.06% 26.72% 103.33% 76.58% 47.57% 23.90% 100.00%
PBT 10,505 4,842 32,059 26,939 20,704 7,830 25,424 -44.44%
  QoQ % 116.96% -84.90% 19.01% 30.11% 164.42% -69.20% -
  Horiz. % 41.32% 19.04% 126.10% 105.96% 81.43% 30.80% 100.00%
Tax -1,017 -734 -6,584 -4,692 -3,885 -1,735 -3,915 -59.19%
  QoQ % -38.56% 88.85% -40.32% -20.77% -123.92% 55.68% -
  Horiz. % 25.98% 18.75% 168.17% 119.85% 99.23% 44.32% 100.00%
NP 9,488 4,108 25,475 22,247 16,819 6,095 21,509 -41.97%
  QoQ % 130.96% -83.87% 14.51% 32.27% 175.95% -71.66% -
  Horiz. % 44.11% 19.10% 118.44% 103.43% 78.20% 28.34% 100.00%
NP to SH 9,493 4,110 25,459 22,242 16,813 6,087 21,509 -41.95%
  QoQ % 130.97% -83.86% 14.46% 32.29% 176.21% -71.70% -
  Horiz. % 44.14% 19.11% 118.36% 103.41% 78.17% 28.30% 100.00%
Tax Rate 9.68 % 15.16 % 20.54 % 17.42 % 18.76 % 22.16 % 15.40 % -26.56%
  QoQ % -36.15% -26.19% 17.91% -7.14% -15.34% 43.90% -
  Horiz. % 62.86% 98.44% 133.38% 113.12% 121.82% 143.90% 100.00%
Total Cost 113,897 59,227 219,447 159,262 95,933 50,557 215,519 -34.56%
  QoQ % 92.31% -73.01% 37.79% 66.01% 89.75% -76.54% -
  Horiz. % 52.85% 27.48% 101.82% 73.90% 44.51% 23.46% 100.00%
Net Worth 177,600 175,200 172,766 175,200 170,399 163,119 160,207 7.09%
  QoQ % 1.37% 1.41% -1.39% 2.82% 4.46% 1.82% -
  Horiz. % 110.86% 109.36% 107.84% 109.36% 106.36% 101.82% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,800 2,400 15,596 13,200 10,800 1,799 7,800 -27.59%
  QoQ % 100.00% -84.61% 18.16% 22.22% 500.30% -76.94% -
  Horiz. % 61.54% 30.77% 199.95% 169.22% 138.46% 23.06% 100.00%
Div Payout % 50.56 % 58.39 % 61.26 % 59.35 % 64.24 % 29.56 % 36.27 % 24.71%
  QoQ % -13.41% -4.68% 3.22% -7.61% 117.32% -18.50% -
  Horiz. % 139.40% 160.99% 168.90% 163.63% 177.12% 81.50% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 177,600 175,200 172,766 175,200 170,399 163,119 160,207 7.09%
  QoQ % 1.37% 1.41% -1.39% 2.82% 4.46% 1.82% -
  Horiz. % 110.86% 109.36% 107.84% 109.36% 106.36% 101.82% 100.00%
NOSH 240,000 240,000 239,952 240,000 240,000 59,970 60,002 151.34%
  QoQ % 0.00% 0.02% -0.02% 0.00% 300.20% -0.05% -
  Horiz. % 399.98% 399.98% 399.90% 399.98% 399.98% 99.95% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.69 % 6.49 % 10.40 % 12.26 % 14.92 % 10.76 % 9.07 % -10.39%
  QoQ % 18.49% -37.60% -15.17% -17.83% 38.66% 18.63% -
  Horiz. % 84.79% 71.55% 114.66% 135.17% 164.50% 118.63% 100.00%
ROE 5.35 % 2.35 % 14.74 % 12.70 % 9.87 % 3.73 % 13.43 % -45.77%
  QoQ % 127.66% -84.06% 16.06% 28.67% 164.61% -72.23% -
  Horiz. % 39.84% 17.50% 109.75% 94.56% 73.49% 27.77% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.41 26.39 102.07 75.63 46.98 94.47 395.03 -74.22%
  QoQ % 94.81% -74.15% 34.96% 60.98% -50.27% -76.09% -
  Horiz. % 13.01% 6.68% 25.84% 19.15% 11.89% 23.91% 100.00%
EPS 3.96 1.71 10.61 9.27 7.01 10.15 35.85 -76.89%
  QoQ % 131.58% -83.88% 14.46% 32.24% -30.94% -71.69% -
  Horiz. % 11.05% 4.77% 29.60% 25.86% 19.55% 28.31% 100.00%
DPS 2.00 1.00 6.50 5.50 4.50 3.00 13.00 -71.19%
  QoQ % 100.00% -84.62% 18.18% 22.22% 50.00% -76.92% -
  Horiz. % 15.38% 7.69% 50.00% 42.31% 34.62% 23.08% 100.00%
NAPS 0.7400 0.7300 0.7200 0.7300 0.7100 2.7200 2.6700 -57.39%
  QoQ % 1.37% 1.39% -1.37% 2.82% -73.90% 1.87% -
  Horiz. % 27.72% 27.34% 26.97% 27.34% 26.59% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.41 26.39 102.05 75.63 46.98 23.61 98.76 -35.21%
  QoQ % 94.81% -74.14% 34.93% 60.98% 98.98% -76.09% -
  Horiz. % 52.06% 26.72% 103.33% 76.58% 47.57% 23.91% 100.00%
EPS 3.96 1.71 10.61 9.27 7.01 2.54 8.96 -41.89%
  QoQ % 131.58% -83.88% 14.46% 32.24% 175.98% -71.65% -
  Horiz. % 44.20% 19.08% 118.42% 103.46% 78.24% 28.35% 100.00%
DPS 2.00 1.00 6.50 5.50 4.50 0.75 3.25 -27.59%
  QoQ % 100.00% -84.62% 18.18% 22.22% 500.00% -76.92% -
  Horiz. % 61.54% 30.77% 200.00% 169.23% 138.46% 23.08% 100.00%
NAPS 0.7400 0.7300 0.7199 0.7300 0.7100 0.6797 0.6675 7.10%
  QoQ % 1.37% 1.40% -1.38% 2.82% 4.46% 1.83% -
  Horiz. % 110.86% 109.36% 107.85% 109.36% 106.37% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.7400 2.5000 2.2900 2.4700 1.5100 5.8600 4.1900 -
P/RPS 3.38 9.47 2.24 3.27 3.21 6.20 1.06 116.18%
  QoQ % -64.31% 322.77% -31.50% 1.87% -48.23% 484.91% -
  Horiz. % 318.87% 893.40% 211.32% 308.49% 302.83% 584.91% 100.00%
P/EPS 43.99 145.99 21.58 26.65 21.55 57.73 11.69 141.35%
  QoQ % -69.87% 576.51% -19.02% 23.67% -62.67% 393.84% -
  Horiz. % 376.30% 1,248.85% 184.60% 227.97% 184.35% 493.84% 100.00%
EY 2.27 0.69 4.63 3.75 4.64 1.73 8.56 -58.62%
  QoQ % 228.99% -85.10% 23.47% -19.18% 168.21% -79.79% -
  Horiz. % 26.52% 8.06% 54.09% 43.81% 54.21% 20.21% 100.00%
DY 1.15 0.40 2.84 2.23 2.98 0.51 3.10 -48.28%
  QoQ % 187.50% -85.92% 27.35% -25.17% 484.31% -83.55% -
  Horiz. % 37.10% 12.90% 91.61% 71.94% 96.13% 16.45% 100.00%
P/NAPS 2.35 3.42 3.18 3.38 2.13 2.15 1.57 30.76%
  QoQ % -31.29% 7.55% -5.92% 58.69% -0.93% 36.94% -
  Horiz. % 149.68% 217.83% 202.55% 215.29% 135.67% 136.94% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 21/05/15 -
Price 1.4400 1.8200 2.1000 2.1300 2.3500 5.7500 5.9900 -
P/RPS 2.80 6.90 2.06 2.82 5.00 6.09 1.52 50.10%
  QoQ % -59.42% 234.95% -26.95% -43.60% -17.90% 300.66% -
  Horiz. % 184.21% 453.95% 135.53% 185.53% 328.95% 400.66% 100.00%
P/EPS 36.41 106.28 19.79 22.98 33.55 56.65 16.71 67.83%
  QoQ % -65.74% 437.04% -13.88% -31.51% -40.78% 239.02% -
  Horiz. % 217.89% 636.03% 118.43% 137.52% 200.78% 339.02% 100.00%
EY 2.75 0.94 5.05 4.35 2.98 1.77 5.98 -40.34%
  QoQ % 192.55% -81.39% 16.09% 45.97% 68.36% -70.40% -
  Horiz. % 45.99% 15.72% 84.45% 72.74% 49.83% 29.60% 100.00%
DY 1.39 0.55 3.10 2.58 1.91 0.52 2.17 -25.63%
  QoQ % 152.73% -82.26% 20.16% 35.08% 267.31% -76.04% -
  Horiz. % 64.06% 25.35% 142.86% 118.89% 88.02% 23.96% 100.00%
P/NAPS 1.95 2.49 2.92 2.92 3.31 2.11 2.24 -8.81%
  QoQ % -21.69% -14.73% 0.00% -11.78% 56.87% -5.80% -
  Horiz. % 87.05% 111.16% 130.36% 130.36% 147.77% 94.20% 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.
 


 

150  148  431  1536 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.33+0.025 
 HSI-C7K 0.25-0.005 
 HSI-H8F 0.235-0.01 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.6850.00 
 HSI-C7F 0.07-0.005 
 DGB 0.1450.00 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers