Highlights

[OFI] QoQ Quarter Result on 2015-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     76.21%    YoY -     162.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 63,335 63,413 68,757 56,100 56,652 58,942 63,265 0.07%
  QoQ % -0.12% -7.77% 22.56% -0.97% -3.89% -6.83% -
  Horiz. % 100.11% 100.23% 108.68% 88.67% 89.55% 93.17% 100.00%
PBT 4,842 5,121 6,235 12,874 7,830 7,650 8,692 -32.32%
  QoQ % -5.45% -17.87% -51.57% 64.42% 2.35% -11.99% -
  Horiz. % 55.71% 58.92% 71.73% 148.11% 90.08% 88.01% 100.00%
Tax -734 -1,892 -807 -2,150 -1,735 -778 -1,375 -34.22%
  QoQ % 61.21% -134.45% 62.47% -23.92% -123.01% 43.42% -
  Horiz. % 53.38% 137.60% 58.69% 156.36% 126.18% 56.58% 100.00%
NP 4,108 3,229 5,428 10,724 6,095 6,872 7,317 -31.97%
  QoQ % 27.22% -40.51% -49.38% 75.95% -11.31% -6.08% -
  Horiz. % 56.14% 44.13% 74.18% 146.56% 83.30% 93.92% 100.00%
NP to SH 4,110 3,217 5,429 10,726 6,087 6,871 7,316 -31.94%
  QoQ % 27.76% -40.74% -49.38% 76.21% -11.41% -6.08% -
  Horiz. % 56.18% 43.97% 74.21% 146.61% 83.20% 93.92% 100.00%
Tax Rate 15.16 % 36.95 % 12.94 % 16.70 % 22.16 % 10.17 % 15.82 % -2.80%
  QoQ % -58.97% 185.55% -22.51% -24.64% 117.90% -35.71% -
  Horiz. % 95.83% 233.57% 81.80% 105.56% 140.08% 64.29% 100.00%
Total Cost 59,227 60,184 63,329 45,376 50,557 52,070 55,948 3.87%
  QoQ % -1.59% -4.97% 39.56% -10.25% -2.91% -6.93% -
  Horiz. % 105.86% 107.57% 113.19% 81.10% 90.36% 93.07% 100.00%
Net Worth 175,200 172,800 175,200 170,399 163,119 160,136 154,242 8.87%
  QoQ % 1.39% -1.37% 2.82% 4.46% 1.86% 3.82% -
  Horiz. % 113.59% 112.03% 113.59% 110.48% 105.76% 103.82% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,400 2,400 2,400 3,600 1,799 2,998 1,200 58.78%
  QoQ % 0.00% 0.00% -33.33% 100.10% -40.01% 149.83% -
  Horiz. % 199.95% 199.95% 199.95% 299.92% 149.89% 249.83% 100.00%
Div Payout % 58.39 % 74.60 % 44.21 % 33.56 % 29.56 % 43.64 % 16.41 % 133.25%
  QoQ % -21.73% 68.74% 31.73% 13.53% -32.26% 165.94% -
  Horiz. % 355.82% 454.60% 269.41% 204.51% 180.13% 265.94% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 175,200 172,800 175,200 170,399 163,119 160,136 154,242 8.87%
  QoQ % 1.39% -1.37% 2.82% 4.46% 1.86% 3.82% -
  Horiz. % 113.59% 112.03% 113.59% 110.48% 105.76% 103.82% 100.00%
NOSH 240,000 240,000 240,000 240,000 59,970 59,976 60,016 152.15%
  QoQ % 0.00% 0.00% 0.00% 300.20% -0.01% -0.07% -
  Horiz. % 399.89% 399.89% 399.89% 399.89% 99.92% 99.93% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.49 % 5.09 % 7.89 % 19.12 % 10.76 % 11.66 % 11.57 % -32.01%
  QoQ % 27.50% -35.49% -58.73% 77.70% -7.72% 0.78% -
  Horiz. % 56.09% 43.99% 68.19% 165.25% 93.00% 100.78% 100.00%
ROE 2.35 % 1.86 % 3.10 % 6.29 % 3.73 % 4.29 % 4.74 % -37.39%
  QoQ % 26.34% -40.00% -50.72% 68.63% -13.05% -9.49% -
  Horiz. % 49.58% 39.24% 65.40% 132.70% 78.69% 90.51% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.39 26.42 28.65 23.38 94.47 98.28 105.41 -60.31%
  QoQ % -0.11% -7.78% 22.54% -75.25% -3.88% -6.76% -
  Horiz. % 25.04% 25.06% 27.18% 22.18% 89.62% 93.24% 100.00%
EPS 1.71 1.34 2.26 4.47 10.15 11.45 12.19 -73.03%
  QoQ % 27.61% -40.71% -49.44% -55.96% -11.35% -6.07% -
  Horiz. % 14.03% 10.99% 18.54% 36.67% 83.26% 93.93% 100.00%
DPS 1.00 1.00 1.00 1.50 3.00 5.00 2.00 -37.03%
  QoQ % 0.00% 0.00% -33.33% -50.00% -40.00% 150.00% -
  Horiz. % 50.00% 50.00% 50.00% 75.00% 150.00% 250.00% 100.00%
NAPS 0.7300 0.7200 0.7300 0.7100 2.7200 2.6700 2.5700 -56.82%
  QoQ % 1.39% -1.37% 2.82% -73.90% 1.87% 3.89% -
  Horiz. % 28.40% 28.02% 28.40% 27.63% 105.84% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.39 26.42 28.65 23.38 23.61 24.56 26.36 0.08%
  QoQ % -0.11% -7.78% 22.54% -0.97% -3.87% -6.83% -
  Horiz. % 100.11% 100.23% 108.69% 88.69% 89.57% 93.17% 100.00%
EPS 1.71 1.34 2.26 4.47 2.54 2.86 3.05 -32.03%
  QoQ % 27.61% -40.71% -49.44% 75.98% -11.19% -6.23% -
  Horiz. % 56.07% 43.93% 74.10% 146.56% 83.28% 93.77% 100.00%
DPS 1.00 1.00 1.00 1.50 0.75 1.25 0.50 58.81%
  QoQ % 0.00% 0.00% -33.33% 100.00% -40.00% 150.00% -
  Horiz. % 200.00% 200.00% 200.00% 300.00% 150.00% 250.00% 100.00%
NAPS 0.7300 0.7200 0.7300 0.7100 0.6797 0.6672 0.6427 8.87%
  QoQ % 1.39% -1.37% 2.82% 4.46% 1.87% 3.81% -
  Horiz. % 113.58% 112.03% 113.58% 110.47% 105.76% 103.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.5000 2.2900 2.4700 1.5100 5.8600 4.1900 2.7600 -
P/RPS 9.47 8.67 8.62 6.46 6.20 4.26 2.62 135.71%
  QoQ % 9.23% 0.58% 33.44% 4.19% 45.54% 62.60% -
  Horiz. % 361.45% 330.92% 329.01% 246.56% 236.64% 162.60% 100.00%
P/EPS 145.99 170.84 109.19 33.79 57.73 36.57 22.64 246.84%
  QoQ % -14.55% 56.46% 223.14% -41.47% 57.86% 61.53% -
  Horiz. % 644.83% 754.59% 482.29% 149.25% 254.99% 161.53% 100.00%
EY 0.69 0.59 0.92 2.96 1.73 2.73 4.42 -71.04%
  QoQ % 16.95% -35.87% -68.92% 71.10% -36.63% -38.24% -
  Horiz. % 15.61% 13.35% 20.81% 66.97% 39.14% 61.76% 100.00%
DY 0.40 0.44 0.40 0.99 0.51 1.19 0.72 -32.44%
  QoQ % -9.09% 10.00% -59.60% 94.12% -57.14% 65.28% -
  Horiz. % 55.56% 61.11% 55.56% 137.50% 70.83% 165.28% 100.00%
P/NAPS 3.42 3.18 3.38 2.13 2.15 1.57 1.07 117.14%
  QoQ % 7.55% -5.92% 58.69% -0.93% 36.94% 46.73% -
  Horiz. % 319.63% 297.20% 315.89% 199.07% 200.93% 146.73% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 -
Price 1.8200 2.1000 2.1300 2.3500 5.7500 5.9900 3.0000 -
P/RPS 6.90 7.95 7.43 10.05 6.09 6.10 2.85 80.40%
  QoQ % -13.21% 7.00% -26.07% 65.02% -0.16% 114.04% -
  Horiz. % 242.11% 278.95% 260.70% 352.63% 213.68% 214.04% 100.00%
P/EPS 106.28 156.67 94.16 52.58 56.65 52.29 24.61 165.43%
  QoQ % -32.16% 66.39% 79.08% -7.18% 8.34% 112.47% -
  Horiz. % 431.86% 636.61% 382.61% 213.65% 230.19% 212.47% 100.00%
EY 0.94 0.64 1.06 1.90 1.77 1.91 4.06 -62.33%
  QoQ % 46.88% -39.62% -44.21% 7.34% -7.33% -52.96% -
  Horiz. % 23.15% 15.76% 26.11% 46.80% 43.60% 47.04% 100.00%
DY 0.55 0.48 0.47 0.64 0.52 0.83 0.67 -12.34%
  QoQ % 14.58% 2.13% -26.56% 23.08% -37.35% 23.88% -
  Horiz. % 82.09% 71.64% 70.15% 95.52% 77.61% 123.88% 100.00%
P/NAPS 2.49 2.92 2.92 3.31 2.11 2.24 1.17 65.53%
  QoQ % -14.73% 0.00% -11.78% 56.87% -5.80% 91.45% -
  Horiz. % 212.82% 249.57% 249.57% 282.91% 180.34% 191.45% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
5. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
6. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
7. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers