Highlights

[OFI] QoQ Quarter Result on 2015-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -6.08%    YoY -     119.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 68,757 56,100 56,652 58,942 63,265 54,268 60,553 8.81%
  QoQ % 22.56% -0.97% -3.89% -6.83% 16.58% -10.38% -
  Horiz. % 113.55% 92.65% 93.56% 97.34% 104.48% 89.62% 100.00%
PBT 6,235 12,874 7,830 7,650 8,692 4,910 4,172 30.62%
  QoQ % -51.57% 64.42% 2.35% -11.99% 77.03% 17.69% -
  Horiz. % 149.45% 308.58% 187.68% 183.37% 208.34% 117.69% 100.00%
Tax -807 -2,150 -1,735 -778 -1,375 -832 -930 -9.00%
  QoQ % 62.47% -23.92% -123.01% 43.42% -65.26% 10.54% -
  Horiz. % 86.77% 231.18% 186.56% 83.66% 147.85% 89.46% 100.00%
NP 5,428 10,724 6,095 6,872 7,317 4,078 3,242 40.87%
  QoQ % -49.38% 75.95% -11.31% -6.08% 79.43% 25.79% -
  Horiz. % 167.43% 330.78% 188.00% 211.97% 225.69% 125.79% 100.00%
NP to SH 5,429 10,726 6,087 6,871 7,316 4,083 3,239 40.97%
  QoQ % -49.38% 76.21% -11.41% -6.08% 79.18% 26.06% -
  Horiz. % 167.61% 331.15% 187.93% 212.13% 225.87% 126.06% 100.00%
Tax Rate 12.94 % 16.70 % 22.16 % 10.17 % 15.82 % 16.95 % 22.29 % -30.34%
  QoQ % -22.51% -24.64% 117.90% -35.71% -6.67% -23.96% -
  Horiz. % 58.05% 74.92% 99.42% 45.63% 70.97% 76.04% 100.00%
Total Cost 63,329 45,376 50,557 52,070 55,948 50,190 57,311 6.86%
  QoQ % 39.56% -10.25% -2.91% -6.93% 11.47% -12.43% -
  Horiz. % 110.50% 79.18% 88.22% 90.86% 97.62% 87.57% 100.00%
Net Worth 175,200 170,399 163,119 160,136 154,242 148,091 147,554 12.09%
  QoQ % 2.82% 4.46% 1.86% 3.82% 4.15% 0.36% -
  Horiz. % 118.74% 115.48% 110.55% 108.53% 104.53% 100.36% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,400 3,600 1,799 2,998 1,200 1,199 1,199 58.57%
  QoQ % -33.33% 100.10% -40.01% 149.83% 0.10% -0.04% -
  Horiz. % 200.06% 300.09% 149.97% 249.98% 100.06% 99.96% 100.00%
Div Payout % 44.21 % 33.56 % 29.56 % 43.64 % 16.41 % 29.37 % 37.04 % 12.48%
  QoQ % 31.73% 13.53% -32.26% 165.94% -44.13% -20.71% -
  Horiz. % 119.36% 90.60% 79.81% 117.82% 44.30% 79.29% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 175,200 170,399 163,119 160,136 154,242 148,091 147,554 12.09%
  QoQ % 2.82% 4.46% 1.86% 3.82% 4.15% 0.36% -
  Horiz. % 118.74% 115.48% 110.55% 108.53% 104.53% 100.36% 100.00%
NOSH 240,000 240,000 59,970 59,976 60,016 59,955 59,981 151.40%
  QoQ % 0.00% 300.20% -0.01% -0.07% 0.10% -0.04% -
  Horiz. % 400.12% 400.12% 99.98% 99.99% 100.06% 99.96% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.89 % 19.12 % 10.76 % 11.66 % 11.57 % 7.51 % 5.35 % 29.47%
  QoQ % -58.73% 77.70% -7.72% 0.78% 54.06% 40.37% -
  Horiz. % 147.48% 357.38% 201.12% 217.94% 216.26% 140.37% 100.00%
ROE 3.10 % 6.29 % 3.73 % 4.29 % 4.74 % 2.76 % 2.20 % 25.61%
  QoQ % -50.72% 68.63% -13.05% -9.49% 71.74% 25.45% -
  Horiz. % 140.91% 285.91% 169.55% 195.00% 215.45% 125.45% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.65 23.38 94.47 98.28 105.41 90.51 100.95 -56.71%
  QoQ % 22.54% -75.25% -3.88% -6.76% 16.46% -10.34% -
  Horiz. % 28.38% 23.16% 93.58% 97.36% 104.42% 89.66% 100.00%
EPS 2.26 4.47 10.15 11.45 12.19 6.81 5.40 -43.96%
  QoQ % -49.44% -55.96% -11.35% -6.07% 79.00% 26.11% -
  Horiz. % 41.85% 82.78% 187.96% 212.04% 225.74% 126.11% 100.00%
DPS 1.00 1.50 3.00 5.00 2.00 2.00 2.00 -36.92%
  QoQ % -33.33% -50.00% -40.00% 150.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 150.00% 250.00% 100.00% 100.00% 100.00%
NAPS 0.7300 0.7100 2.7200 2.6700 2.5700 2.4700 2.4600 -55.41%
  QoQ % 2.82% -73.90% 1.87% 3.89% 4.05% 0.41% -
  Horiz. % 29.67% 28.86% 110.57% 108.54% 104.47% 100.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.65 23.38 23.61 24.56 26.36 22.61 25.23 8.82%
  QoQ % 22.54% -0.97% -3.87% -6.83% 16.59% -10.38% -
  Horiz. % 113.56% 92.67% 93.58% 97.34% 104.48% 89.62% 100.00%
EPS 2.26 4.47 2.54 2.86 3.05 1.70 1.35 40.86%
  QoQ % -49.44% 75.98% -11.19% -6.23% 79.41% 25.93% -
  Horiz. % 167.41% 331.11% 188.15% 211.85% 225.93% 125.93% 100.00%
DPS 1.00 1.50 0.75 1.25 0.50 0.50 0.50 58.54%
  QoQ % -33.33% 100.00% -40.00% 150.00% 0.00% 0.00% -
  Horiz. % 200.00% 300.00% 150.00% 250.00% 100.00% 100.00% 100.00%
NAPS 0.7300 0.7100 0.6797 0.6672 0.6427 0.6170 0.6148 12.10%
  QoQ % 2.82% 4.46% 1.87% 3.81% 4.17% 0.36% -
  Horiz. % 118.74% 115.48% 110.56% 108.52% 104.54% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.4700 1.5100 5.8600 4.1900 2.7600 2.9900 2.6500 -
P/RPS 8.62 6.46 6.20 4.26 2.62 3.30 2.62 120.73%
  QoQ % 33.44% 4.19% 45.54% 62.60% -20.61% 25.95% -
  Horiz. % 329.01% 246.56% 236.64% 162.60% 100.00% 125.95% 100.00%
P/EPS 109.19 33.79 57.73 36.57 22.64 43.91 49.07 70.19%
  QoQ % 223.14% -41.47% 57.86% 61.53% -48.44% -10.52% -
  Horiz. % 222.52% 68.86% 117.65% 74.53% 46.14% 89.48% 100.00%
EY 0.92 2.96 1.73 2.73 4.42 2.28 2.04 -41.11%
  QoQ % -68.92% 71.10% -36.63% -38.24% 93.86% 11.76% -
  Horiz. % 45.10% 145.10% 84.80% 133.82% 216.67% 111.76% 100.00%
DY 0.40 0.99 0.51 1.19 0.72 0.67 0.75 -34.16%
  QoQ % -59.60% 94.12% -57.14% 65.28% 7.46% -10.67% -
  Horiz. % 53.33% 132.00% 68.00% 158.67% 96.00% 89.33% 100.00%
P/NAPS 3.38 2.13 2.15 1.57 1.07 1.21 1.08 113.51%
  QoQ % 58.69% -0.93% 36.94% 46.73% -11.57% 12.04% -
  Horiz. % 312.96% 197.22% 199.07% 145.37% 99.07% 112.04% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 -
Price 2.1300 2.3500 5.7500 5.9900 3.0000 2.9700 3.0000 -
P/RPS 7.43 10.05 6.09 6.10 2.85 3.28 2.97 83.98%
  QoQ % -26.07% 65.02% -0.16% 114.04% -13.11% 10.44% -
  Horiz. % 250.17% 338.38% 205.05% 205.39% 95.96% 110.44% 100.00%
P/EPS 94.16 52.58 56.65 52.29 24.61 43.61 55.56 42.01%
  QoQ % 79.08% -7.18% 8.34% 112.47% -43.57% -21.51% -
  Horiz. % 169.47% 94.64% 101.96% 94.11% 44.29% 78.49% 100.00%
EY 1.06 1.90 1.77 1.91 4.06 2.29 1.80 -29.68%
  QoQ % -44.21% 7.34% -7.33% -52.96% 77.29% 27.22% -
  Horiz. % 58.89% 105.56% 98.33% 106.11% 225.56% 127.22% 100.00%
DY 0.47 0.64 0.52 0.83 0.67 0.67 0.67 -21.00%
  QoQ % -26.56% 23.08% -37.35% 23.88% 0.00% 0.00% -
  Horiz. % 70.15% 95.52% 77.61% 123.88% 100.00% 100.00% 100.00%
P/NAPS 2.92 3.31 2.11 2.24 1.17 1.20 1.22 78.65%
  QoQ % -11.78% 56.87% -5.80% 91.45% -2.50% -1.64% -
  Horiz. % 239.34% 271.31% 172.95% 183.61% 95.90% 98.36% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers