Highlights

[OFI] QoQ Cumulative Quarter Result on 2016-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     57.37%    YoY -     -32.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 140,026 66,717 256,083 191,185 123,385 63,335 244,922 -31.09%
  QoQ % 109.88% -73.95% 33.95% 54.95% 94.81% -74.14% -
  Horiz. % 57.17% 27.24% 104.56% 78.06% 50.38% 25.86% 100.00%
PBT 7,869 3,906 23,062 18,107 10,505 4,842 32,059 -60.76%
  QoQ % 101.46% -83.06% 27.37% 72.37% 116.96% -84.90% -
  Horiz. % 24.55% 12.18% 71.94% 56.48% 32.77% 15.10% 100.00%
Tax -271 -645 -4,829 -3,174 -1,017 -734 -6,584 -88.06%
  QoQ % 57.98% 86.64% -52.14% -212.09% -38.56% 88.85% -
  Horiz. % 4.12% 9.80% 73.34% 48.21% 15.45% 11.15% 100.00%
NP 7,598 3,261 18,233 14,933 9,488 4,108 25,475 -55.33%
  QoQ % 133.00% -82.11% 22.10% 57.39% 130.96% -83.87% -
  Horiz. % 29.83% 12.80% 71.57% 58.62% 37.24% 16.13% 100.00%
NP to SH 7,602 3,266 18,246 14,939 9,493 4,110 25,459 -55.29%
  QoQ % 132.76% -82.10% 22.14% 57.37% 130.97% -83.86% -
  Horiz. % 29.86% 12.83% 71.67% 58.68% 37.29% 16.14% 100.00%
Tax Rate 3.44 % 16.51 % 20.94 % 17.53 % 9.68 % 15.16 % 20.54 % -69.58%
  QoQ % -79.16% -21.16% 19.45% 81.10% -36.15% -26.19% -
  Horiz. % 16.75% 80.38% 101.95% 85.35% 47.13% 73.81% 100.00%
Total Cost 132,428 63,456 237,850 176,252 113,897 59,227 219,447 -28.57%
  QoQ % 108.69% -73.32% 34.95% 54.75% 92.31% -73.01% -
  Horiz. % 60.35% 28.92% 108.39% 80.32% 51.90% 26.99% 100.00%
Net Worth 184,799 182,399 182,399 180,000 177,600 175,200 172,766 4.59%
  QoQ % 1.32% 0.00% 1.33% 1.35% 1.37% 1.41% -
  Horiz. % 106.97% 105.58% 105.58% 104.19% 102.80% 101.41% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,800 2,400 9,600 7,200 4,800 2,400 15,596 -54.38%
  QoQ % 100.00% -75.00% 33.33% 50.00% 100.00% -84.61% -
  Horiz. % 30.78% 15.39% 61.55% 46.16% 30.78% 15.39% 100.00%
Div Payout % 63.14 % 73.48 % 52.61 % 48.20 % 50.56 % 58.39 % 61.26 % 2.03%
  QoQ % -14.07% 39.67% 9.15% -4.67% -13.41% -4.68% -
  Horiz. % 103.07% 119.95% 85.88% 78.68% 82.53% 95.32% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 184,799 182,399 182,399 180,000 177,600 175,200 172,766 4.59%
  QoQ % 1.32% 0.00% 1.33% 1.35% 1.37% 1.41% -
  Horiz. % 106.97% 105.58% 105.58% 104.19% 102.80% 101.41% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 239,952 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.43 % 4.89 % 7.12 % 7.81 % 7.69 % 6.49 % 10.40 % -35.13%
  QoQ % 11.04% -31.32% -8.83% 1.56% 18.49% -37.60% -
  Horiz. % 52.21% 47.02% 68.46% 75.10% 73.94% 62.40% 100.00%
ROE 4.11 % 1.79 % 10.00 % 8.30 % 5.35 % 2.35 % 14.74 % -57.29%
  QoQ % 129.61% -82.10% 20.48% 55.14% 127.66% -84.06% -
  Horiz. % 27.88% 12.14% 67.84% 56.31% 36.30% 15.94% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.34 27.80 106.70 79.66 51.41 26.39 102.07 -31.10%
  QoQ % 109.86% -73.95% 33.94% 54.95% 94.81% -74.15% -
  Horiz. % 57.16% 27.24% 104.54% 78.04% 50.37% 25.85% 100.00%
EPS 3.17 1.36 7.60 6.22 3.96 1.71 10.61 -55.28%
  QoQ % 133.09% -82.11% 22.19% 57.07% 131.58% -83.88% -
  Horiz. % 29.88% 12.82% 71.63% 58.62% 37.32% 16.12% 100.00%
DPS 2.00 1.00 4.00 3.00 2.00 1.00 6.50 -54.39%
  QoQ % 100.00% -75.00% 33.33% 50.00% 100.00% -84.62% -
  Horiz. % 30.77% 15.38% 61.54% 46.15% 30.77% 15.38% 100.00%
NAPS 0.7700 0.7600 0.7600 0.7500 0.7400 0.7300 0.7200 4.57%
  QoQ % 1.32% 0.00% 1.33% 1.35% 1.37% 1.39% -
  Horiz. % 106.94% 105.56% 105.56% 104.17% 102.78% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.34 27.80 106.70 79.66 51.41 26.39 102.05 -31.10%
  QoQ % 109.86% -73.95% 33.94% 54.95% 94.81% -74.14% -
  Horiz. % 57.17% 27.24% 104.56% 78.06% 50.38% 25.86% 100.00%
EPS 3.17 1.36 7.60 6.22 3.96 1.71 10.61 -55.28%
  QoQ % 133.09% -82.11% 22.19% 57.07% 131.58% -83.88% -
  Horiz. % 29.88% 12.82% 71.63% 58.62% 37.32% 16.12% 100.00%
DPS 2.00 1.00 4.00 3.00 2.00 1.00 6.50 -54.39%
  QoQ % 100.00% -75.00% 33.33% 50.00% 100.00% -84.62% -
  Horiz. % 30.77% 15.38% 61.54% 46.15% 30.77% 15.38% 100.00%
NAPS 0.7700 0.7600 0.7600 0.7500 0.7400 0.7300 0.7199 4.58%
  QoQ % 1.32% 0.00% 1.33% 1.35% 1.37% 1.40% -
  Horiz. % 106.96% 105.57% 105.57% 104.18% 102.79% 101.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.5700 1.6100 1.5600 1.3700 1.7400 2.5000 2.2900 -
P/RPS 2.69 5.79 1.46 1.72 3.38 9.47 2.24 12.97%
  QoQ % -53.54% 296.58% -15.12% -49.11% -64.31% 322.77% -
  Horiz. % 120.09% 258.48% 65.18% 76.79% 150.89% 422.77% 100.00%
P/EPS 49.57 118.31 20.52 22.01 43.99 145.99 21.58 74.00%
  QoQ % -58.10% 476.56% -6.77% -49.97% -69.87% 576.51% -
  Horiz. % 229.70% 548.24% 95.09% 101.99% 203.85% 676.51% 100.00%
EY 2.02 0.85 4.87 4.54 2.27 0.69 4.63 -42.45%
  QoQ % 137.65% -82.55% 7.27% 100.00% 228.99% -85.10% -
  Horiz. % 43.63% 18.36% 105.18% 98.06% 49.03% 14.90% 100.00%
DY 1.27 0.62 2.56 2.19 1.15 0.40 2.84 -41.49%
  QoQ % 104.84% -75.78% 16.89% 90.43% 187.50% -85.92% -
  Horiz. % 44.72% 21.83% 90.14% 77.11% 40.49% 14.08% 100.00%
P/NAPS 2.04 2.12 2.05 1.83 2.35 3.42 3.18 -25.60%
  QoQ % -3.77% 3.41% 12.02% -22.13% -31.29% 7.55% -
  Horiz. % 64.15% 66.67% 64.47% 57.55% 73.90% 107.55% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 29/05/17 21/02/17 24/11/16 23/08/16 26/05/16 -
Price 1.4600 1.6100 1.6500 1.5100 1.4400 1.8200 2.1000 -
P/RPS 2.50 5.79 1.55 1.90 2.80 6.90 2.06 13.76%
  QoQ % -56.82% 273.55% -18.42% -32.14% -59.42% 234.95% -
  Horiz. % 121.36% 281.07% 75.24% 92.23% 135.92% 334.95% 100.00%
P/EPS 46.09 118.31 21.70 24.26 36.41 106.28 19.79 75.61%
  QoQ % -61.04% 445.21% -10.55% -33.37% -65.74% 437.04% -
  Horiz. % 232.90% 597.83% 109.65% 122.59% 183.98% 537.04% 100.00%
EY 2.17 0.85 4.61 4.12 2.75 0.94 5.05 -43.03%
  QoQ % 155.29% -81.56% 11.89% 49.82% 192.55% -81.39% -
  Horiz. % 42.97% 16.83% 91.29% 81.58% 54.46% 18.61% 100.00%
DY 1.37 0.62 2.42 1.99 1.39 0.55 3.10 -41.95%
  QoQ % 120.97% -74.38% 21.61% 43.17% 152.73% -82.26% -
  Horiz. % 44.19% 20.00% 78.06% 64.19% 44.84% 17.74% 100.00%
P/NAPS 1.90 2.12 2.17 2.01 1.95 2.49 2.92 -24.89%
  QoQ % -10.38% -2.30% 7.96% 3.08% -21.69% -14.73% -
  Horiz. % 65.07% 72.60% 74.32% 68.84% 66.78% 85.27% 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.
 


 

228  493  520  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.16+0.12 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.05-0.005 
 HSI-C7V 0.265+0.06 
 DSONIC-WA 0.50+0.115 
 MYEG 1.13-0.05 
Partners & Brokers