Highlights

[OFI] QoQ Quarter Result on 2014-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     79.18%    YoY -     50.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 56,100 56,652 58,942 63,265 54,268 60,553 55,398 0.84%
  QoQ % -0.97% -3.89% -6.83% 16.58% -10.38% 9.31% -
  Horiz. % 101.27% 102.26% 106.40% 114.20% 97.96% 109.31% 100.00%
PBT 12,874 7,830 7,650 8,692 4,910 4,172 3,713 128.91%
  QoQ % 64.42% 2.35% -11.99% 77.03% 17.69% 12.36% -
  Horiz. % 346.73% 210.88% 206.03% 234.10% 132.24% 112.36% 100.00%
Tax -2,150 -1,735 -778 -1,375 -832 -930 -551 147.65%
  QoQ % -23.92% -123.01% 43.42% -65.26% 10.54% -68.78% -
  Horiz. % 390.20% 314.88% 141.20% 249.55% 151.00% 168.78% 100.00%
NP 10,724 6,095 6,872 7,317 4,078 3,242 3,162 125.57%
  QoQ % 75.95% -11.31% -6.08% 79.43% 25.79% 2.53% -
  Horiz. % 339.15% 192.76% 217.33% 231.40% 128.97% 102.53% 100.00%
NP to SH 10,726 6,087 6,871 7,316 4,083 3,239 3,129 127.18%
  QoQ % 76.21% -11.41% -6.08% 79.18% 26.06% 3.52% -
  Horiz. % 342.79% 194.53% 219.59% 233.81% 130.49% 103.52% 100.00%
Tax Rate 16.70 % 22.16 % 10.17 % 15.82 % 16.95 % 22.29 % 14.84 % 8.18%
  QoQ % -24.64% 117.90% -35.71% -6.67% -23.96% 50.20% -
  Horiz. % 112.53% 149.33% 68.53% 106.60% 114.22% 150.20% 100.00%
Total Cost 45,376 50,557 52,070 55,948 50,190 57,311 52,236 -8.95%
  QoQ % -10.25% -2.91% -6.93% 11.47% -12.43% 9.72% -
  Horiz. % 86.87% 96.79% 99.68% 107.11% 96.08% 109.72% 100.00%
Net Worth 170,399 163,119 160,136 154,242 148,091 147,554 119,958 26.34%
  QoQ % 4.46% 1.86% 3.82% 4.15% 0.36% 23.00% -
  Horiz. % 142.05% 135.98% 133.49% 128.58% 123.45% 123.00% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,600 1,799 2,998 1,200 1,199 1,199 2,099 43.22%
  QoQ % 100.10% -40.01% 149.83% 0.10% -0.04% -42.85% -
  Horiz. % 171.49% 85.70% 142.85% 57.18% 57.12% 57.15% 100.00%
Div Payout % 33.56 % 29.56 % 43.64 % 16.41 % 29.37 % 37.04 % 67.09 % -36.96%
  QoQ % 13.53% -32.26% 165.94% -44.13% -20.71% -44.79% -
  Horiz. % 50.02% 44.06% 65.05% 24.46% 43.78% 55.21% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,399 163,119 160,136 154,242 148,091 147,554 119,958 26.34%
  QoQ % 4.46% 1.86% 3.82% 4.15% 0.36% 23.00% -
  Horiz. % 142.05% 135.98% 133.49% 128.58% 123.45% 123.00% 100.00%
NOSH 240,000 59,970 59,976 60,016 59,955 59,981 59,979 151.83%
  QoQ % 300.20% -0.01% -0.07% 0.10% -0.04% 0.00% -
  Horiz. % 400.14% 99.99% 99.99% 100.06% 99.96% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.12 % 10.76 % 11.66 % 11.57 % 7.51 % 5.35 % 5.71 % 123.66%
  QoQ % 77.70% -7.72% 0.78% 54.06% 40.37% -6.30% -
  Horiz. % 334.85% 188.44% 204.20% 202.63% 131.52% 93.70% 100.00%
ROE 6.29 % 3.73 % 4.29 % 4.74 % 2.76 % 2.20 % 2.61 % 79.66%
  QoQ % 68.63% -13.05% -9.49% 71.74% 25.45% -15.71% -
  Horiz. % 241.00% 142.91% 164.37% 181.61% 105.75% 84.29% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.38 94.47 98.28 105.41 90.51 100.95 92.36 -59.95%
  QoQ % -75.25% -3.88% -6.76% 16.46% -10.34% 9.30% -
  Horiz. % 25.31% 102.28% 106.41% 114.13% 98.00% 109.30% 100.00%
EPS 4.47 10.15 11.45 12.19 6.81 5.40 5.22 -9.82%
  QoQ % -55.96% -11.35% -6.07% 79.00% 26.11% 3.45% -
  Horiz. % 85.63% 194.44% 219.35% 233.52% 130.46% 103.45% 100.00%
DPS 1.50 3.00 5.00 2.00 2.00 2.00 3.50 -43.13%
  QoQ % -50.00% -40.00% 150.00% 0.00% 0.00% -42.86% -
  Horiz. % 42.86% 85.71% 142.86% 57.14% 57.14% 57.14% 100.00%
NAPS 0.7100 2.7200 2.6700 2.5700 2.4700 2.4600 2.0000 -49.83%
  QoQ % -73.90% 1.87% 3.89% 4.05% 0.41% 23.00% -
  Horiz. % 35.50% 136.00% 133.50% 128.50% 123.50% 123.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.38 23.61 24.56 26.36 22.61 25.23 23.08 0.86%
  QoQ % -0.97% -3.87% -6.83% 16.59% -10.38% 9.32% -
  Horiz. % 101.30% 102.30% 106.41% 114.21% 97.96% 109.32% 100.00%
EPS 4.47 2.54 2.86 3.05 1.70 1.35 1.30 127.64%
  QoQ % 75.98% -11.19% -6.23% 79.41% 25.93% 3.85% -
  Horiz. % 343.85% 195.38% 220.00% 234.62% 130.77% 103.85% 100.00%
DPS 1.50 0.75 1.25 0.50 0.50 0.50 0.87 43.74%
  QoQ % 100.00% -40.00% 150.00% 0.00% 0.00% -42.53% -
  Horiz. % 172.41% 86.21% 143.68% 57.47% 57.47% 57.47% 100.00%
NAPS 0.7100 0.6797 0.6672 0.6427 0.6170 0.6148 0.4998 26.34%
  QoQ % 4.46% 1.87% 3.81% 4.17% 0.36% 23.01% -
  Horiz. % 142.06% 135.99% 133.49% 128.59% 123.45% 123.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.5100 5.8600 4.1900 2.7600 2.9900 2.6500 2.4600 -
P/RPS 6.46 6.20 4.26 2.62 3.30 2.62 2.66 80.58%
  QoQ % 4.19% 45.54% 62.60% -20.61% 25.95% -1.50% -
  Horiz. % 242.86% 233.08% 160.15% 98.50% 124.06% 98.50% 100.00%
P/EPS 33.79 57.73 36.57 22.64 43.91 49.07 47.16 -19.91%
  QoQ % -41.47% 57.86% 61.53% -48.44% -10.52% 4.05% -
  Horiz. % 71.65% 122.41% 77.54% 48.01% 93.11% 104.05% 100.00%
EY 2.96 1.73 2.73 4.42 2.28 2.04 2.12 24.90%
  QoQ % 71.10% -36.63% -38.24% 93.86% 11.76% -3.77% -
  Horiz. % 139.62% 81.60% 128.77% 208.49% 107.55% 96.23% 100.00%
DY 0.99 0.51 1.19 0.72 0.67 0.75 1.42 -21.36%
  QoQ % 94.12% -57.14% 65.28% 7.46% -10.67% -47.18% -
  Horiz. % 69.72% 35.92% 83.80% 50.70% 47.18% 52.82% 100.00%
P/NAPS 2.13 2.15 1.57 1.07 1.21 1.08 1.23 44.16%
  QoQ % -0.93% 36.94% 46.73% -11.57% 12.04% -12.20% -
  Horiz. % 173.17% 174.80% 127.64% 86.99% 98.37% 87.80% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 -
Price 2.3500 5.7500 5.9900 3.0000 2.9700 3.0000 2.6700 -
P/RPS 10.05 6.09 6.10 2.85 3.28 2.97 2.89 129.36%
  QoQ % 65.02% -0.16% 114.04% -13.11% 10.44% 2.77% -
  Horiz. % 347.75% 210.73% 211.07% 98.62% 113.49% 102.77% 100.00%
P/EPS 52.58 56.65 52.29 24.61 43.61 55.56 51.18 1.81%
  QoQ % -7.18% 8.34% 112.47% -43.57% -21.51% 8.56% -
  Horiz. % 102.74% 110.69% 102.17% 48.09% 85.21% 108.56% 100.00%
EY 1.90 1.77 1.91 4.06 2.29 1.80 1.95 -1.72%
  QoQ % 7.34% -7.33% -52.96% 77.29% 27.22% -7.69% -
  Horiz. % 97.44% 90.77% 97.95% 208.21% 117.44% 92.31% 100.00%
DY 0.64 0.52 0.83 0.67 0.67 0.67 1.31 -37.94%
  QoQ % 23.08% -37.35% 23.88% 0.00% 0.00% -48.85% -
  Horiz. % 48.85% 39.69% 63.36% 51.15% 51.15% 51.15% 100.00%
P/NAPS 3.31 2.11 2.24 1.17 1.20 1.22 1.34 82.63%
  QoQ % 56.87% -5.80% 91.45% -2.50% -1.64% -8.96% -
  Horiz. % 247.01% 157.46% 167.16% 87.31% 89.55% 91.04% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS