Highlights

[OFI] QoQ Quarter Result on 2015-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -49.38%    YoY -     -25.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 60,050 63,335 63,413 68,757 56,100 56,652 58,942 1.25%
  QoQ % -5.19% -0.12% -7.77% 22.56% -0.97% -3.89% -
  Horiz. % 101.88% 107.45% 107.59% 116.65% 95.18% 96.11% 100.00%
PBT 5,663 4,842 5,121 6,235 12,874 7,830 7,650 -18.12%
  QoQ % 16.96% -5.45% -17.87% -51.57% 64.42% 2.35% -
  Horiz. % 74.03% 63.29% 66.94% 81.50% 168.29% 102.35% 100.00%
Tax -283 -734 -1,892 -807 -2,150 -1,735 -778 -48.95%
  QoQ % 61.44% 61.21% -134.45% 62.47% -23.92% -123.01% -
  Horiz. % 36.38% 94.34% 243.19% 103.73% 276.35% 223.01% 100.00%
NP 5,380 4,108 3,229 5,428 10,724 6,095 6,872 -15.02%
  QoQ % 30.96% 27.22% -40.51% -49.38% 75.95% -11.31% -
  Horiz. % 78.29% 59.78% 46.99% 78.99% 156.05% 88.69% 100.00%
NP to SH 5,383 4,110 3,217 5,429 10,726 6,087 6,871 -14.98%
  QoQ % 30.97% 27.76% -40.74% -49.38% 76.21% -11.41% -
  Horiz. % 78.34% 59.82% 46.82% 79.01% 156.11% 88.59% 100.00%
Tax Rate 5.00 % 15.16 % 36.95 % 12.94 % 16.70 % 22.16 % 10.17 % -37.63%
  QoQ % -67.02% -58.97% 185.55% -22.51% -24.64% 117.90% -
  Horiz. % 49.16% 149.07% 363.32% 127.24% 164.21% 217.90% 100.00%
Total Cost 54,670 59,227 60,184 63,329 45,376 50,557 52,070 3.29%
  QoQ % -7.69% -1.59% -4.97% 39.56% -10.25% -2.91% -
  Horiz. % 104.99% 113.74% 115.58% 121.62% 87.14% 97.09% 100.00%
Net Worth 177,600 175,200 172,800 175,200 170,399 163,119 160,136 7.12%
  QoQ % 1.37% 1.39% -1.37% 2.82% 4.46% 1.86% -
  Horiz. % 110.91% 109.41% 107.91% 109.41% 106.41% 101.86% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,400 2,400 2,400 2,400 3,600 1,799 2,998 -13.76%
  QoQ % 0.00% 0.00% 0.00% -33.33% 100.10% -40.01% -
  Horiz. % 80.03% 80.03% 80.03% 80.03% 120.05% 59.99% 100.00%
Div Payout % 44.58 % 58.39 % 74.60 % 44.21 % 33.56 % 29.56 % 43.64 % 1.43%
  QoQ % -23.65% -21.73% 68.74% 31.73% 13.53% -32.26% -
  Horiz. % 102.15% 133.80% 170.94% 101.31% 76.90% 67.74% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 177,600 175,200 172,800 175,200 170,399 163,119 160,136 7.12%
  QoQ % 1.37% 1.39% -1.37% 2.82% 4.46% 1.86% -
  Horiz. % 110.91% 109.41% 107.91% 109.41% 106.41% 101.86% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 59,970 59,976 151.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 300.20% -0.01% -
  Horiz. % 400.16% 400.16% 400.16% 400.16% 400.16% 99.99% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.96 % 6.49 % 5.09 % 7.89 % 19.12 % 10.76 % 11.66 % -16.06%
  QoQ % 38.06% 27.50% -35.49% -58.73% 77.70% -7.72% -
  Horiz. % 76.84% 55.66% 43.65% 67.67% 163.98% 92.28% 100.00%
ROE 3.03 % 2.35 % 1.86 % 3.10 % 6.29 % 3.73 % 4.29 % -20.64%
  QoQ % 28.94% 26.34% -40.00% -50.72% 68.63% -13.05% -
  Horiz. % 70.63% 54.78% 43.36% 72.26% 146.62% 86.95% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.02 26.39 26.42 28.65 23.38 94.47 98.28 -59.73%
  QoQ % -5.19% -0.11% -7.78% 22.54% -75.25% -3.88% -
  Horiz. % 25.46% 26.85% 26.88% 29.15% 23.79% 96.12% 100.00%
EPS 2.24 1.71 1.34 2.26 4.47 10.15 11.45 -66.20%
  QoQ % 30.99% 27.61% -40.71% -49.44% -55.96% -11.35% -
  Horiz. % 19.56% 14.93% 11.70% 19.74% 39.04% 88.65% 100.00%
DPS 1.00 1.00 1.00 1.00 1.50 3.00 5.00 -65.70%
  QoQ % 0.00% 0.00% 0.00% -33.33% -50.00% -40.00% -
  Horiz. % 20.00% 20.00% 20.00% 20.00% 30.00% 60.00% 100.00%
NAPS 0.7400 0.7300 0.7200 0.7300 0.7100 2.7200 2.6700 -57.39%
  QoQ % 1.37% 1.39% -1.37% 2.82% -73.90% 1.87% -
  Horiz. % 27.72% 27.34% 26.97% 27.34% 26.59% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.02 26.39 26.42 28.65 23.38 23.61 24.56 1.24%
  QoQ % -5.19% -0.11% -7.78% 22.54% -0.97% -3.87% -
  Horiz. % 101.87% 107.45% 107.57% 116.65% 95.20% 96.13% 100.00%
EPS 2.24 1.71 1.34 2.26 4.47 2.54 2.86 -14.99%
  QoQ % 30.99% 27.61% -40.71% -49.44% 75.98% -11.19% -
  Horiz. % 78.32% 59.79% 46.85% 79.02% 156.29% 88.81% 100.00%
DPS 1.00 1.00 1.00 1.00 1.50 0.75 1.25 -13.79%
  QoQ % 0.00% 0.00% 0.00% -33.33% 100.00% -40.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 120.00% 60.00% 100.00%
NAPS 0.7400 0.7300 0.7200 0.7300 0.7100 0.6797 0.6672 7.13%
  QoQ % 1.37% 1.39% -1.37% 2.82% 4.46% 1.87% -
  Horiz. % 110.91% 109.41% 107.91% 109.41% 106.41% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.7400 2.5000 2.2900 2.4700 1.5100 5.8600 4.1900 -
P/RPS 6.95 9.47 8.67 8.62 6.46 6.20 4.26 38.46%
  QoQ % -26.61% 9.23% 0.58% 33.44% 4.19% 45.54% -
  Horiz. % 163.15% 222.30% 203.52% 202.35% 151.64% 145.54% 100.00%
P/EPS 77.58 145.99 170.84 109.19 33.79 57.73 36.57 64.88%
  QoQ % -46.86% -14.55% 56.46% 223.14% -41.47% 57.86% -
  Horiz. % 212.14% 399.21% 467.16% 298.58% 92.40% 157.86% 100.00%
EY 1.29 0.69 0.59 0.92 2.96 1.73 2.73 -39.25%
  QoQ % 86.96% 16.95% -35.87% -68.92% 71.10% -36.63% -
  Horiz. % 47.25% 25.27% 21.61% 33.70% 108.42% 63.37% 100.00%
DY 0.57 0.40 0.44 0.40 0.99 0.51 1.19 -38.70%
  QoQ % 42.50% -9.09% 10.00% -59.60% 94.12% -57.14% -
  Horiz. % 47.90% 33.61% 36.97% 33.61% 83.19% 42.86% 100.00%
P/NAPS 2.35 3.42 3.18 3.38 2.13 2.15 1.57 30.76%
  QoQ % -31.29% 7.55% -5.92% 58.69% -0.93% 36.94% -
  Horiz. % 149.68% 217.83% 202.55% 215.29% 135.67% 136.94% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 26/08/15 21/05/15 -
Price 1.4400 1.8200 2.1000 2.1300 2.3500 5.7500 5.9900 -
P/RPS 5.76 6.90 7.95 7.43 10.05 6.09 6.10 -3.74%
  QoQ % -16.52% -13.21% 7.00% -26.07% 65.02% -0.16% -
  Horiz. % 94.43% 113.11% 130.33% 121.80% 164.75% 99.84% 100.00%
P/EPS 64.20 106.28 156.67 94.16 52.58 56.65 52.29 14.62%
  QoQ % -39.59% -32.16% 66.39% 79.08% -7.18% 8.34% -
  Horiz. % 122.78% 203.25% 299.62% 180.07% 100.55% 108.34% 100.00%
EY 1.56 0.94 0.64 1.06 1.90 1.77 1.91 -12.59%
  QoQ % 65.96% 46.88% -39.62% -44.21% 7.34% -7.33% -
  Horiz. % 81.68% 49.21% 33.51% 55.50% 99.48% 92.67% 100.00%
DY 0.69 0.55 0.48 0.47 0.64 0.52 0.83 -11.56%
  QoQ % 25.45% 14.58% 2.13% -26.56% 23.08% -37.35% -
  Horiz. % 83.13% 66.27% 57.83% 56.63% 77.11% 62.65% 100.00%
P/NAPS 1.95 2.49 2.92 2.92 3.31 2.11 2.24 -8.81%
  QoQ % -21.69% -14.73% 0.00% -11.78% 56.87% -5.80% -
  Horiz. % 87.05% 111.16% 130.36% 130.36% 147.77% 94.20% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers