Highlights

[OFI] QoQ TTM Result on 2014-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -5.08%    YoY -     0.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 237,028 233,484 231,615 233,483 226,889 225,647 220,330 5.00%
  QoQ % 1.52% 0.81% -0.80% 2.91% 0.55% 2.41% -
  Horiz. % 107.58% 105.97% 105.12% 105.97% 102.98% 102.41% 100.00%
PBT 25,424 21,487 19,371 19,769 20,641 20,077 18,703 22.74%
  QoQ % 18.32% 10.92% -2.01% -4.22% 2.81% 7.35% -
  Horiz. % 135.94% 114.89% 103.57% 105.70% 110.36% 107.35% 100.00%
Tax -3,915 -3,688 -4,025 -4,379 -4,434 -4,572 -4,042 -2.11%
  QoQ % -6.16% 8.37% 8.08% 1.24% 3.02% -13.11% -
  Horiz. % 96.86% 91.24% 99.58% 108.34% 109.70% 113.11% 100.00%
NP 21,509 17,799 15,346 15,390 16,207 15,505 14,661 29.14%
  QoQ % 20.84% 15.98% -0.29% -5.04% 4.53% 5.76% -
  Horiz. % 146.71% 121.40% 104.67% 104.97% 110.54% 105.76% 100.00%
NP to SH 21,509 17,767 15,314 15,350 16,171 15,503 14,663 29.13%
  QoQ % 21.06% 16.02% -0.23% -5.08% 4.31% 5.73% -
  Horiz. % 146.69% 121.17% 104.44% 104.69% 110.28% 105.73% 100.00%
Tax Rate 15.40 % 17.16 % 20.78 % 22.15 % 21.48 % 22.77 % 21.61 % -20.23%
  QoQ % -10.26% -17.42% -6.19% 3.12% -5.67% 5.37% -
  Horiz. % 71.26% 79.41% 96.16% 102.50% 99.40% 105.37% 100.00%
Total Cost 215,519 215,685 216,269 218,093 210,682 210,142 205,669 3.17%
  QoQ % -0.08% -0.27% -0.84% 3.52% 0.26% 2.17% -
  Horiz. % 104.79% 104.87% 105.15% 106.04% 102.44% 102.17% 100.00%
Net Worth 160,136 154,242 148,091 147,554 119,958 142,112 138,499 10.17%
  QoQ % 3.82% 4.15% 0.36% 23.00% -15.59% 2.61% -
  Horiz. % 115.62% 111.37% 106.93% 106.54% 86.61% 102.61% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,597 5,698 5,697 5,697 5,697 4,798 4,798 23.68%
  QoQ % 15.79% 0.02% -0.00% 0.00% 18.73% 0.00% -
  Horiz. % 137.51% 118.76% 118.74% 118.74% 118.74% 100.00% 100.00%
Div Payout % 30.67 % 32.07 % 37.20 % 37.12 % 35.23 % 30.95 % 32.72 % -4.23%
  QoQ % -4.37% -13.79% 0.22% 5.36% 13.83% -5.41% -
  Horiz. % 93.73% 98.01% 113.69% 113.45% 107.67% 94.59% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 160,136 154,242 148,091 147,554 119,958 142,112 138,499 10.17%
  QoQ % 3.82% 4.15% 0.36% 23.00% -15.59% 2.61% -
  Horiz. % 115.62% 111.37% 106.93% 106.54% 86.61% 102.61% 100.00%
NOSH 59,976 60,016 59,955 59,981 59,979 59,963 59,956 0.02%
  QoQ % -0.07% 0.10% -0.04% 0.00% 0.03% 0.01% -
  Horiz. % 100.03% 100.10% 100.00% 100.04% 100.04% 100.01% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.07 % 7.62 % 6.63 % 6.59 % 7.14 % 6.87 % 6.65 % 23.01%
  QoQ % 19.03% 14.93% 0.61% -7.70% 3.93% 3.31% -
  Horiz. % 136.39% 114.59% 99.70% 99.10% 107.37% 103.31% 100.00%
ROE 13.43 % 11.52 % 10.34 % 10.40 % 13.48 % 10.91 % 10.59 % 17.18%
  QoQ % 16.58% 11.41% -0.58% -22.85% 23.56% 3.02% -
  Horiz. % 126.82% 108.78% 97.64% 98.21% 127.29% 103.02% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 395.20 389.03 386.31 389.26 378.28 376.31 367.48 4.97%
  QoQ % 1.59% 0.70% -0.76% 2.90% 0.52% 2.40% -
  Horiz. % 107.54% 105.86% 105.12% 105.93% 102.94% 102.40% 100.00%
EPS 35.86 29.60 25.54 25.59 26.96 25.85 24.46 29.08%
  QoQ % 21.15% 15.90% -0.20% -5.08% 4.29% 5.68% -
  Horiz. % 146.61% 121.01% 104.42% 104.62% 110.22% 105.68% 100.00%
DPS 11.00 9.50 9.50 9.50 9.50 8.00 8.00 23.68%
  QoQ % 15.79% 0.00% 0.00% 0.00% 18.75% 0.00% -
  Horiz. % 137.50% 118.75% 118.75% 118.75% 118.75% 100.00% 100.00%
NAPS 2.6700 2.5700 2.4700 2.4600 2.0000 2.3700 2.3100 10.15%
  QoQ % 3.89% 4.05% 0.41% 23.00% -15.61% 2.60% -
  Horiz. % 115.58% 111.26% 106.93% 106.49% 86.58% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 98.76 97.29 96.51 97.28 94.54 94.02 91.80 5.00%
  QoQ % 1.51% 0.81% -0.79% 2.90% 0.55% 2.42% -
  Horiz. % 107.58% 105.98% 105.13% 105.97% 102.98% 102.42% 100.00%
EPS 8.96 7.40 6.38 6.40 6.74 6.46 6.11 29.11%
  QoQ % 21.08% 15.99% -0.31% -5.04% 4.33% 5.73% -
  Horiz. % 146.64% 121.11% 104.42% 104.75% 110.31% 105.73% 100.00%
DPS 2.75 2.37 2.37 2.37 2.37 2.00 2.00 23.68%
  QoQ % 16.03% 0.00% 0.00% 0.00% 18.50% 0.00% -
  Horiz. % 137.50% 118.50% 118.50% 118.50% 118.50% 100.00% 100.00%
NAPS 0.6672 0.6427 0.6170 0.6148 0.4998 0.5921 0.5771 10.16%
  QoQ % 3.81% 4.17% 0.36% 23.01% -15.59% 2.60% -
  Horiz. % 115.61% 111.37% 106.91% 106.53% 86.61% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.1900 2.7600 2.9900 2.6500 2.4600 2.3000 2.0200 -
P/RPS 1.06 0.71 0.77 0.68 0.65 0.61 0.55 54.93%
  QoQ % 49.30% -7.79% 13.24% 4.62% 6.56% 10.91% -
  Horiz. % 192.73% 129.09% 140.00% 123.64% 118.18% 110.91% 100.00%
P/EPS 11.68 9.32 11.71 10.36 9.12 8.90 8.26 26.01%
  QoQ % 25.32% -20.41% 13.03% 13.60% 2.47% 7.75% -
  Horiz. % 141.40% 112.83% 141.77% 125.42% 110.41% 107.75% 100.00%
EY 8.56 10.73 8.54 9.66 10.96 11.24 12.11 -20.67%
  QoQ % -20.22% 25.64% -11.59% -11.86% -2.49% -7.18% -
  Horiz. % 70.69% 88.60% 70.52% 79.77% 90.50% 92.82% 100.00%
DY 2.63 3.44 3.18 3.58 3.86 3.48 3.96 -23.90%
  QoQ % -23.55% 8.18% -11.17% -7.25% 10.92% -12.12% -
  Horiz. % 66.41% 86.87% 80.30% 90.40% 97.47% 87.88% 100.00%
P/NAPS 1.57 1.07 1.21 1.08 1.23 0.97 0.87 48.28%
  QoQ % 46.73% -11.57% 12.04% -12.20% 26.80% 11.49% -
  Horiz. % 180.46% 122.99% 139.08% 124.14% 141.38% 111.49% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 25/02/14 21/11/13 -
Price 5.9900 3.0000 2.9700 3.0000 2.6700 2.3200 2.2400 -
P/RPS 1.52 0.77 0.77 0.77 0.71 0.62 0.61 83.90%
  QoQ % 97.40% 0.00% 0.00% 8.45% 14.52% 1.64% -
  Horiz. % 249.18% 126.23% 126.23% 126.23% 116.39% 101.64% 100.00%
P/EPS 16.70 10.13 11.63 11.72 9.90 8.97 9.16 49.29%
  QoQ % 64.86% -12.90% -0.77% 18.38% 10.37% -2.07% -
  Horiz. % 182.31% 110.59% 126.97% 127.95% 108.08% 97.93% 100.00%
EY 5.99 9.87 8.60 8.53 10.10 11.14 10.92 -33.02%
  QoQ % -39.31% 14.77% 0.82% -15.54% -9.34% 2.01% -
  Horiz. % 54.85% 90.38% 78.75% 78.11% 92.49% 102.01% 100.00%
DY 1.84 3.17 3.20 3.17 3.56 3.45 3.57 -35.74%
  QoQ % -41.96% -0.94% 0.95% -10.96% 3.19% -3.36% -
  Horiz. % 51.54% 88.80% 89.64% 88.80% 99.72% 96.64% 100.00%
P/NAPS 2.24 1.17 1.20 1.22 1.34 0.98 0.97 74.80%
  QoQ % 91.45% -2.50% -1.64% -8.96% 36.73% 1.03% -
  Horiz. % 230.93% 120.62% 123.71% 125.77% 138.14% 101.03% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers