Highlights

[OFI] QoQ TTM 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 -     19.76%    YoY -     38.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 226,889 225,647 220,330 214,274 212,100 212,405 208,647 5.75%
  QoQ % 0.55% 2.41% 2.83% 1.02% -0.14% 1.80% -
  Horiz. % 108.74% 108.15% 105.60% 102.70% 101.65% 101.80% 100.00%
PBT 20,641 20,077 18,703 18,898 16,311 17,905 16,304 17.05%
  QoQ % 2.81% 7.35% -1.03% 15.86% -8.90% 9.82% -
  Horiz. % 126.60% 123.14% 114.71% 115.91% 100.04% 109.82% 100.00%
Tax -4,434 -4,572 -4,042 -3,565 -3,459 -3,586 -3,301 21.76%
  QoQ % 3.02% -13.11% -13.38% -3.06% 3.54% -8.63% -
  Horiz. % 134.32% 138.50% 122.45% 108.00% 104.79% 108.63% 100.00%
NP 16,207 15,505 14,661 15,333 12,852 14,319 13,003 15.83%
  QoQ % 4.53% 5.76% -4.38% 19.30% -10.25% 10.12% -
  Horiz. % 124.64% 119.24% 112.75% 117.92% 98.84% 110.12% 100.00%
NP to SH 16,171 15,503 14,663 15,297 12,773 14,138 12,769 17.07%
  QoQ % 4.31% 5.73% -4.14% 19.76% -9.65% 10.72% -
  Horiz. % 126.64% 121.41% 114.83% 119.80% 100.03% 110.72% 100.00%
Tax Rate 21.48 % 22.77 % 21.61 % 18.86 % 21.21 % 20.03 % 20.25 % 4.01%
  QoQ % -5.67% 5.37% 14.58% -11.08% 5.89% -1.09% -
  Horiz. % 106.07% 112.44% 106.72% 93.14% 104.74% 98.91% 100.00%
Total Cost 210,682 210,142 205,669 198,941 199,248 198,086 195,644 5.07%
  QoQ % 0.26% 2.17% 3.38% -0.15% 0.59% 1.25% -
  Horiz. % 107.69% 107.41% 105.12% 101.69% 101.84% 101.25% 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 5,697 4,798 4,798 5,399 4,799 4,798 4,800 12.10%
  QoQ % 18.73% 0.00% -11.14% 12.49% 0.02% -0.04% -
  Horiz. % 118.67% 99.95% 99.95% 112.47% 99.99% 99.96% 100.00%
Div Payout % 35.23 % 30.95 % 32.72 % 35.30 % 37.58 % 33.94 % 37.60 % -4.25%
  QoQ % 13.83% -5.41% -7.31% -6.07% 10.72% -9.73% -
  Horiz. % 93.70% 82.31% 87.02% 93.88% 99.95% 90.27% 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 7.14 % 6.87 % 6.65 % 7.16 % 6.06 % 6.74 % 6.23 % 9.52%
  QoQ % 3.93% 3.31% -7.12% 18.15% -10.09% 8.19% -
  Horiz. % 114.61% 110.27% 106.74% 114.93% 97.27% 108.19% 100.00%
ROE 13.48 % 10.91 % 10.59 % 11.19 % 9.63 % 10.77 % 9.85 % 23.29%
  QoQ % 23.56% 3.02% -5.36% 16.20% -10.58% 9.34% -
  Horiz. % 136.85% 110.76% 107.51% 113.60% 97.77% 109.34% 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 378.28 376.31 367.48 357.30 353.36 354.27 347.67 5.79%
  QoQ % 0.52% 2.40% 2.85% 1.12% -0.26% 1.90% -
  Horiz. % 108.80% 108.24% 105.70% 102.77% 101.64% 101.90% 100.00%
EPS 26.96 25.85 24.46 25.51 21.28 23.58 21.28 17.10%
  QoQ % 4.29% 5.68% -4.12% 19.88% -9.75% 10.81% -
  Horiz. % 126.69% 121.48% 114.94% 119.88% 100.00% 110.81% 100.00%
DPS 9.50 8.00 8.00 9.00 8.00 8.00 8.00 12.15%
  QoQ % 18.75% 0.00% -11.11% 12.50% 0.00% 0.00% -
  Horiz. % 118.75% 100.00% 100.00% 112.50% 100.00% 100.00% 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 94.54 94.02 91.80 89.28 88.38 88.50 86.94 5.75%
  QoQ % 0.55% 2.42% 2.82% 1.02% -0.14% 1.79% -
  Horiz. % 108.74% 108.14% 105.59% 102.69% 101.66% 101.79% 100.00%
EPS 6.74 6.46 6.11 6.37 5.32 5.89 5.32 17.10%
  QoQ % 4.33% 5.73% -4.08% 19.74% -9.68% 10.71% -
  Horiz. % 126.69% 121.43% 114.85% 119.74% 100.00% 110.71% 100.00%
DPS 2.37 2.00 2.00 2.25 2.00 2.00 2.00 11.99%
  QoQ % 18.50% 0.00% -11.11% 12.50% 0.00% 0.00% -
  Horiz. % 118.50% 100.00% 100.00% 112.50% 100.00% 100.00% 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 0.65 0.61 0.55 0.52 0.48 0.47 0.48 22.42%
  QoQ % 6.56% 10.91% 5.77% 8.33% 2.13% -2.08% -
  Horiz. % 135.42% 127.08% 114.58% 108.33% 100.00% 97.92% 100.00%
P/EPS 9.12 8.90 8.26 7.33 7.99 7.08 7.90 10.06%
  QoQ % 2.47% 7.75% 12.69% -8.26% 12.85% -10.38% -
  Horiz. % 115.44% 112.66% 104.56% 92.78% 101.14% 89.62% 100.00%
EY 10.96 11.24 12.11 13.64 12.52 14.12 12.66 -9.17%
  QoQ % -2.49% -7.18% -11.22% 8.95% -11.33% 11.53% -
  Horiz. % 86.57% 88.78% 95.66% 107.74% 98.89% 111.53% 100.00%
DY 3.86 3.48 3.96 4.81 4.71 4.79 4.76 -13.05%
  QoQ % 10.92% -12.12% -17.67% 2.12% -1.67% 0.63% -
  Horiz. % 81.09% 73.11% 83.19% 101.05% 98.95% 100.63% 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 0.71 0.62 0.61 0.49 0.57 0.48 0.49 28.08%
  QoQ % 14.52% 1.64% 24.49% -14.04% 18.75% -2.04% -
  Horiz. % 144.90% 126.53% 124.49% 100.00% 116.33% 97.96% 100.00%
P/EPS 9.90 8.97 9.16 6.86 9.45 7.25 7.99 15.38%
  QoQ % 10.37% -2.07% 33.53% -27.41% 30.34% -9.26% -
  Horiz. % 123.90% 112.27% 114.64% 85.86% 118.27% 90.74% 100.00%
EY 10.10 11.14 10.92 14.58 10.59 13.79 12.52 -13.35%
  QoQ % -9.34% 2.01% -25.10% 37.68% -23.21% 10.14% -
  Horiz. % 80.67% 88.98% 87.22% 116.45% 84.58% 110.14% 100.00%
DY 3.56 3.45 3.57 5.14 3.98 4.68 4.71 -17.04%
  QoQ % 3.19% -3.36% -30.54% 29.15% -14.96% -0.64% -
  Horiz. % 75.58% 73.25% 75.80% 109.13% 84.50% 99.36% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

430  517  472  766 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.45+0.13 
 HLT-WA 0.655+0.30 
 LKL 0.85+0.295 
 BCMALL 0.355+0.13 
 KNM 0.24+0.025 
 K1-WC 0.29+0.15 
 CAREPLS 1.82+0.42 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 HLT 0.885+0.30 

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