Highlights

[OFI] QoQ Quarter Result on 2013-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     64.97%    YoY -     164.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 55,398 61,396 56,136 53,959 54,156 56,079 50,080 6.97%
  QoQ % -9.77% 9.37% 4.03% -0.36% -3.43% 11.98% -
  Horiz. % 110.62% 122.60% 112.09% 107.75% 108.14% 111.98% 100.00%
PBT 3,713 6,576 5,308 5,044 3,149 5,202 5,503 -23.09%
  QoQ % -43.54% 23.89% 5.23% 60.18% -39.47% -5.47% -
  Horiz. % 67.47% 119.50% 96.46% 91.66% 57.22% 94.53% 100.00%
Tax -551 -1,712 -1,186 -985 -689 -1,182 -709 -15.48%
  QoQ % 67.82% -44.35% -20.41% -42.96% 41.71% -66.71% -
  Horiz. % 77.72% 241.47% 167.28% 138.93% 97.18% 166.71% 100.00%
NP 3,162 4,864 4,122 4,059 2,460 4,020 4,794 -24.25%
  QoQ % -34.99% 18.00% 1.55% 65.00% -38.81% -16.15% -
  Horiz. % 65.96% 101.46% 85.98% 84.67% 51.31% 83.85% 100.00%
NP to SH 3,129 4,863 4,119 4,060 2,461 4,023 4,753 -24.34%
  QoQ % -35.66% 18.06% 1.45% 64.97% -38.83% -15.36% -
  Horiz. % 65.83% 102.31% 86.66% 85.42% 51.78% 84.64% 100.00%
Tax Rate 14.84 % 26.03 % 22.34 % 19.53 % 21.88 % 22.72 % 12.88 % 9.91%
  QoQ % -42.99% 16.52% 14.39% -10.74% -3.70% 76.40% -
  Horiz. % 115.22% 202.10% 173.45% 151.63% 169.88% 176.40% 100.00%
Total Cost 52,236 56,532 52,014 49,900 51,696 52,059 45,286 10.00%
  QoQ % -7.60% 8.69% 4.24% -3.47% -0.70% 14.96% -
  Horiz. % 115.35% 124.83% 114.86% 110.19% 114.15% 114.96% 100.00%
Net Worth 119,958 142,112 138,499 136,732 132,653 131,302 129,627 -5.04%
  QoQ % -15.59% 2.61% 1.29% 3.07% 1.03% 1.29% -
  Horiz. % 92.54% 109.63% 106.84% 105.48% 102.33% 101.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,099 1,199 1,199 1,199 1,200 1,199 1,800 10.79%
  QoQ % 75.05% 0.01% -0.02% -0.09% 0.12% -33.40% -
  Horiz. % 116.60% 66.61% 66.60% 66.62% 66.68% 66.60% 100.00%
Div Payout % 67.09 % 24.66 % 29.11 % 29.54 % 48.78 % 29.81 % 37.88 % 46.44%
  QoQ % 172.06% -15.29% -1.46% -39.44% 63.64% -21.30% -
  Horiz. % 177.11% 65.10% 76.85% 77.98% 128.78% 78.70% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 119,958 142,112 138,499 136,732 132,653 131,302 129,627 -5.04%
  QoQ % -15.59% 2.61% 1.29% 3.07% 1.03% 1.29% -
  Horiz. % 92.54% 109.63% 106.84% 105.48% 102.33% 101.29% 100.00%
NOSH 59,979 59,963 59,956 59,970 60,024 59,955 60,012 -0.04%
  QoQ % 0.03% 0.01% -0.02% -0.09% 0.12% -0.10% -
  Horiz. % 99.94% 99.92% 99.91% 99.93% 100.02% 99.90% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.71 % 7.92 % 7.34 % 7.52 % 4.54 % 7.17 % 9.57 % -29.15%
  QoQ % -27.90% 7.90% -2.39% 65.64% -36.68% -25.08% -
  Horiz. % 59.67% 82.76% 76.70% 78.58% 47.44% 74.92% 100.00%
ROE 2.61 % 3.42 % 2.97 % 2.97 % 1.86 % 3.06 % 3.67 % -20.34%
  QoQ % -23.68% 15.15% 0.00% 59.68% -39.22% -16.62% -
  Horiz. % 71.12% 93.19% 80.93% 80.93% 50.68% 83.38% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 92.36 102.39 93.63 89.98 90.22 93.53 83.45 7.00%
  QoQ % -9.80% 9.36% 4.06% -0.27% -3.54% 12.08% -
  Horiz. % 110.68% 122.70% 112.20% 107.83% 108.11% 112.08% 100.00%
EPS 5.22 8.11 6.87 6.77 4.10 6.71 7.92 -24.28%
  QoQ % -35.64% 18.05% 1.48% 65.12% -38.90% -15.28% -
  Horiz. % 65.91% 102.40% 86.74% 85.48% 51.77% 84.72% 100.00%
DPS 3.50 2.00 2.00 2.00 2.00 2.00 3.00 10.83%
  QoQ % 75.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 116.67% 66.67% 66.67% 66.67% 66.67% 66.67% 100.00%
NAPS 2.0000 2.3700 2.3100 2.2800 2.2100 2.1900 2.1600 -5.01%
  QoQ % -15.61% 2.60% 1.32% 3.17% 0.91% 1.39% -
  Horiz. % 92.59% 109.72% 106.94% 105.56% 102.31% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.08 25.58 23.39 22.48 22.57 23.37 20.87 6.95%
  QoQ % -9.77% 9.36% 4.05% -0.40% -3.42% 11.98% -
  Horiz. % 110.59% 122.57% 112.07% 107.71% 108.15% 111.98% 100.00%
EPS 1.30 2.03 1.72 1.69 1.03 1.68 1.98 -24.48%
  QoQ % -35.96% 18.02% 1.78% 64.08% -38.69% -15.15% -
  Horiz. % 65.66% 102.53% 86.87% 85.35% 52.02% 84.85% 100.00%
DPS 0.87 0.50 0.50 0.50 0.50 0.50 0.75 10.41%
  QoQ % 74.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 116.00% 66.67% 66.67% 66.67% 66.67% 66.67% 100.00%
NAPS 0.4998 0.5921 0.5771 0.5697 0.5527 0.5471 0.5401 -5.04%
  QoQ % -15.59% 2.60% 1.30% 3.08% 1.02% 1.30% -
  Horiz. % 92.54% 109.63% 106.85% 105.48% 102.33% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.4600 2.3000 2.0200 1.8700 1.7000 1.6700 1.6800 -
P/RPS 2.66 2.25 2.16 2.08 1.88 1.79 2.01 20.56%
  QoQ % 18.22% 4.17% 3.85% 10.64% 5.03% -10.95% -
  Horiz. % 132.34% 111.94% 107.46% 103.48% 93.53% 89.05% 100.00%
P/EPS 47.16 28.36 29.40 27.62 41.46 24.89 21.21 70.44%
  QoQ % 66.29% -3.54% 6.44% -33.38% 66.57% 17.35% -
  Horiz. % 222.35% 133.71% 138.61% 130.22% 195.47% 117.35% 100.00%
EY 2.12 3.53 3.40 3.62 2.41 4.02 4.71 -41.30%
  QoQ % -39.94% 3.82% -6.08% 50.21% -40.05% -14.65% -
  Horiz. % 45.01% 74.95% 72.19% 76.86% 51.17% 85.35% 100.00%
DY 1.42 0.87 0.99 1.07 1.18 1.20 1.79 -14.32%
  QoQ % 63.22% -12.12% -7.48% -9.32% -1.67% -32.96% -
  Horiz. % 79.33% 48.60% 55.31% 59.78% 65.92% 67.04% 100.00%
P/NAPS 1.23 0.97 0.87 0.82 0.77 0.76 0.78 35.52%
  QoQ % 26.80% 11.49% 6.10% 6.49% 1.32% -2.56% -
  Horiz. % 157.69% 124.36% 111.54% 105.13% 98.72% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 21/11/13 28/08/13 28/05/13 26/02/13 22/11/12 -
Price 2.6700 2.3200 2.2400 1.7500 2.0100 1.7100 1.7000 -
P/RPS 2.89 2.27 2.39 1.94 2.23 1.83 2.04 26.16%
  QoQ % 27.31% -5.02% 23.20% -13.00% 21.86% -10.29% -
  Horiz. % 141.67% 111.27% 117.16% 95.10% 109.31% 89.71% 100.00%
P/EPS 51.18 28.61 32.61 25.85 49.02 25.48 21.46 78.60%
  QoQ % 78.89% -12.27% 26.15% -47.27% 92.39% 18.73% -
  Horiz. % 238.49% 133.32% 151.96% 120.46% 228.42% 118.73% 100.00%
EY 1.95 3.50 3.07 3.87 2.04 3.92 4.66 -44.08%
  QoQ % -44.29% 14.01% -20.67% 89.71% -47.96% -15.88% -
  Horiz. % 41.85% 75.11% 65.88% 83.05% 43.78% 84.12% 100.00%
DY 1.31 0.86 0.89 1.14 1.00 1.17 1.76 -17.88%
  QoQ % 52.33% -3.37% -21.93% 14.00% -14.53% -33.52% -
  Horiz. % 74.43% 48.86% 50.57% 64.77% 56.82% 66.48% 100.00%
P/NAPS 1.34 0.98 0.97 0.77 0.91 0.78 0.79 42.27%
  QoQ % 36.73% 1.03% 25.97% -15.38% 16.67% -1.27% -
  Horiz. % 169.62% 124.05% 122.78% 97.47% 115.19% 98.73% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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