Highlights

[OFI] QoQ Cumulative Quarter Result on 2016-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     14.46%    YoY -     18.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 191,185 123,385 63,335 244,922 181,509 112,752 56,652 124.16%
  QoQ % 54.95% 94.81% -74.14% 34.94% 60.98% 99.03% -
  Horiz. % 337.47% 217.79% 111.80% 432.33% 320.39% 199.03% 100.00%
PBT 18,107 10,505 4,842 32,059 26,939 20,704 7,830 74.43%
  QoQ % 72.37% 116.96% -84.90% 19.01% 30.11% 164.42% -
  Horiz. % 231.25% 134.16% 61.84% 409.44% 344.05% 264.42% 100.00%
Tax -3,174 -1,017 -734 -6,584 -4,692 -3,885 -1,735 49.31%
  QoQ % -212.09% -38.56% 88.85% -40.32% -20.77% -123.92% -
  Horiz. % 182.94% 58.62% 42.31% 379.48% 270.43% 223.92% 100.00%
NP 14,933 9,488 4,108 25,475 22,247 16,819 6,095 81.25%
  QoQ % 57.39% 130.96% -83.87% 14.51% 32.27% 175.95% -
  Horiz. % 245.00% 155.67% 67.40% 417.97% 365.00% 275.95% 100.00%
NP to SH 14,939 9,493 4,110 25,459 22,242 16,813 6,087 81.45%
  QoQ % 57.37% 130.97% -83.86% 14.46% 32.29% 176.21% -
  Horiz. % 245.42% 155.96% 67.52% 418.25% 365.40% 276.21% 100.00%
Tax Rate 17.53 % 9.68 % 15.16 % 20.54 % 17.42 % 18.76 % 22.16 % -14.40%
  QoQ % 81.10% -36.15% -26.19% 17.91% -7.14% -15.34% -
  Horiz. % 79.11% 43.68% 68.41% 92.69% 78.61% 84.66% 100.00%
Total Cost 176,252 113,897 59,227 219,447 159,262 95,933 50,557 129.05%
  QoQ % 54.75% 92.31% -73.01% 37.79% 66.01% 89.75% -
  Horiz. % 348.62% 225.28% 117.15% 434.06% 315.01% 189.75% 100.00%
Net Worth 180,000 177,600 175,200 172,766 175,200 170,399 163,119 6.75%
  QoQ % 1.35% 1.37% 1.41% -1.39% 2.82% 4.46% -
  Horiz. % 110.35% 108.88% 107.41% 105.91% 107.41% 104.46% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,200 4,800 2,400 15,596 13,200 10,800 1,799 151.01%
  QoQ % 50.00% 100.00% -84.61% 18.16% 22.22% 500.30% -
  Horiz. % 400.20% 266.80% 133.40% 866.92% 733.69% 600.30% 100.00%
Div Payout % 48.20 % 50.56 % 58.39 % 61.26 % 59.35 % 64.24 % 29.56 % 38.33%
  QoQ % -4.67% -13.41% -4.68% 3.22% -7.61% 117.32% -
  Horiz. % 163.06% 171.04% 197.53% 207.24% 200.78% 217.32% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 180,000 177,600 175,200 172,766 175,200 170,399 163,119 6.75%
  QoQ % 1.35% 1.37% 1.41% -1.39% 2.82% 4.46% -
  Horiz. % 110.35% 108.88% 107.41% 105.91% 107.41% 104.46% 100.00%
NOSH 240,000 240,000 240,000 239,952 240,000 240,000 59,970 151.01%
  QoQ % 0.00% 0.00% 0.02% -0.02% 0.00% 300.20% -
  Horiz. % 400.20% 400.20% 400.20% 400.12% 400.20% 400.20% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.81 % 7.69 % 6.49 % 10.40 % 12.26 % 14.92 % 10.76 % -19.16%
  QoQ % 1.56% 18.49% -37.60% -15.17% -17.83% 38.66% -
  Horiz. % 72.58% 71.47% 60.32% 96.65% 113.94% 138.66% 100.00%
ROE 8.30 % 5.35 % 2.35 % 14.74 % 12.70 % 9.87 % 3.73 % 70.03%
  QoQ % 55.14% 127.66% -84.06% 16.06% 28.67% 164.61% -
  Horiz. % 222.52% 143.43% 63.00% 395.17% 340.48% 264.61% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 79.66 51.41 26.39 102.07 75.63 46.98 94.47 -10.70%
  QoQ % 54.95% 94.81% -74.15% 34.96% 60.98% -50.27% -
  Horiz. % 84.32% 54.42% 27.93% 108.04% 80.06% 49.73% 100.00%
EPS 6.22 3.96 1.71 10.61 9.27 7.01 10.15 -27.75%
  QoQ % 57.07% 131.58% -83.88% 14.46% 32.24% -30.94% -
  Horiz. % 61.28% 39.01% 16.85% 104.53% 91.33% 69.06% 100.00%
DPS 3.00 2.00 1.00 6.50 5.50 4.50 3.00 -
  QoQ % 50.00% 100.00% -84.62% 18.18% 22.22% 50.00% -
  Horiz. % 100.00% 66.67% 33.33% 216.67% 183.33% 150.00% 100.00%
NAPS 0.7500 0.7400 0.7300 0.7200 0.7300 0.7100 2.7200 -57.47%
  QoQ % 1.35% 1.37% 1.39% -1.37% 2.82% -73.90% -
  Horiz. % 27.57% 27.21% 26.84% 26.47% 26.84% 26.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 79.66 51.41 26.39 102.05 75.63 46.98 23.61 124.13%
  QoQ % 54.95% 94.81% -74.14% 34.93% 60.98% 98.98% -
  Horiz. % 337.40% 217.75% 111.77% 432.23% 320.33% 198.98% 100.00%
EPS 6.22 3.96 1.71 10.61 9.27 7.01 2.54 81.19%
  QoQ % 57.07% 131.58% -83.88% 14.46% 32.24% 175.98% -
  Horiz. % 244.88% 155.91% 67.32% 417.72% 364.96% 275.98% 100.00%
DPS 3.00 2.00 1.00 6.50 5.50 4.50 0.75 150.93%
  QoQ % 50.00% 100.00% -84.62% 18.18% 22.22% 500.00% -
  Horiz. % 400.00% 266.67% 133.33% 866.67% 733.33% 600.00% 100.00%
NAPS 0.7500 0.7400 0.7300 0.7199 0.7300 0.7100 0.6797 6.75%
  QoQ % 1.35% 1.37% 1.40% -1.38% 2.82% 4.46% -
  Horiz. % 110.34% 108.87% 107.40% 105.91% 107.40% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.3700 1.7400 2.5000 2.2900 2.4700 1.5100 5.8600 -
P/RPS 1.72 3.38 9.47 2.24 3.27 3.21 6.20 -57.30%
  QoQ % -49.11% -64.31% 322.77% -31.50% 1.87% -48.23% -
  Horiz. % 27.74% 54.52% 152.74% 36.13% 52.74% 51.77% 100.00%
P/EPS 22.01 43.99 145.99 21.58 26.65 21.55 57.73 -47.27%
  QoQ % -49.97% -69.87% 576.51% -19.02% 23.67% -62.67% -
  Horiz. % 38.13% 76.20% 252.88% 37.38% 46.16% 37.33% 100.00%
EY 4.54 2.27 0.69 4.63 3.75 4.64 1.73 89.70%
  QoQ % 100.00% 228.99% -85.10% 23.47% -19.18% 168.21% -
  Horiz. % 262.43% 131.21% 39.88% 267.63% 216.76% 268.21% 100.00%
DY 2.19 1.15 0.40 2.84 2.23 2.98 0.51 163.03%
  QoQ % 90.43% 187.50% -85.92% 27.35% -25.17% 484.31% -
  Horiz. % 429.41% 225.49% 78.43% 556.86% 437.25% 584.31% 100.00%
P/NAPS 1.83 2.35 3.42 3.18 3.38 2.13 2.15 -10.14%
  QoQ % -22.13% -31.29% 7.55% -5.92% 58.69% -0.93% -
  Horiz. % 85.12% 109.30% 159.07% 147.91% 157.21% 99.07% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 -
Price 1.5100 1.4400 1.8200 2.1000 2.1300 2.3500 5.7500 -
P/RPS 1.90 2.80 6.90 2.06 2.82 5.00 6.09 -53.84%
  QoQ % -32.14% -59.42% 234.95% -26.95% -43.60% -17.90% -
  Horiz. % 31.20% 45.98% 113.30% 33.83% 46.31% 82.10% 100.00%
P/EPS 24.26 36.41 106.28 19.79 22.98 33.55 56.65 -43.04%
  QoQ % -33.37% -65.74% 437.04% -13.88% -31.51% -40.78% -
  Horiz. % 42.82% 64.27% 187.61% 34.93% 40.56% 59.22% 100.00%
EY 4.12 2.75 0.94 5.05 4.35 2.98 1.77 75.19%
  QoQ % 49.82% 192.55% -81.39% 16.09% 45.97% 68.36% -
  Horiz. % 232.77% 155.37% 53.11% 285.31% 245.76% 168.36% 100.00%
DY 1.99 1.39 0.55 3.10 2.58 1.91 0.52 143.67%
  QoQ % 43.17% 152.73% -82.26% 20.16% 35.08% 267.31% -
  Horiz. % 382.69% 267.31% 105.77% 596.15% 496.15% 367.31% 100.00%
P/NAPS 2.01 1.95 2.49 2.92 2.92 3.31 2.11 -3.17%
  QoQ % 3.08% -21.69% -14.73% 0.00% -11.78% 56.87% -
  Horiz. % 95.26% 92.42% 118.01% 138.39% 138.39% 156.87% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

208  814  465  602 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.065 
 KANGER 0.26-0.05 
 PASUKGB 0.085-0.04 
 XOX 0.18-0.005 
 BINTAI 0.74-0.035 
 IRIS 0.28-0.04 
 SOLUTN 0.70+0.01 
 VSOLAR 0.04-0.005 
 MUIIND 0.145+0.02 
 PHB 0.0250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS