Highlights

[OFI] QoQ TTM Result on 2016-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -7.77%    YoY -     -3.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 256,083 254,598 255,555 251,605 244,922 240,451 234,959 5.90%
  QoQ % 0.58% -0.37% 1.57% 2.73% 1.86% 2.34% -
  Horiz. % 108.99% 108.36% 108.77% 107.08% 104.24% 102.34% 100.00%
PBT 23,062 23,228 21,861 29,072 32,060 34,589 37,046 -27.07%
  QoQ % -0.71% 6.25% -24.80% -9.32% -7.31% -6.63% -
  Horiz. % 62.25% 62.70% 59.01% 78.48% 86.54% 93.37% 100.00%
Tax -4,829 -5,066 -3,716 -5,583 -6,584 -5,470 -6,038 -13.83%
  QoQ % 4.68% -36.33% 33.44% 15.20% -20.37% 9.41% -
  Horiz. % 79.98% 83.90% 61.54% 92.46% 109.04% 90.59% 100.00%
NP 18,233 18,162 18,145 23,489 25,476 29,119 31,008 -29.79%
  QoQ % 0.39% 0.09% -22.75% -7.80% -12.51% -6.09% -
  Horiz. % 58.80% 58.57% 58.52% 75.75% 82.16% 93.91% 100.00%
NP to SH 18,245 18,156 18,139 23,482 25,459 29,113 31,000 -29.75%
  QoQ % 0.49% 0.09% -22.75% -7.77% -12.55% -6.09% -
  Horiz. % 58.85% 58.57% 58.51% 75.75% 82.13% 93.91% 100.00%
Tax Rate 20.94 % 21.81 % 17.00 % 19.20 % 20.54 % 15.81 % 16.30 % 18.16%
  QoQ % -3.99% 28.29% -11.46% -6.52% 29.92% -3.01% -
  Horiz. % 128.47% 133.80% 104.29% 117.79% 126.01% 96.99% 100.00%
Total Cost 237,850 236,436 237,410 228,116 219,446 211,332 203,951 10.78%
  QoQ % 0.60% -0.41% 4.07% 3.95% 3.84% 3.62% -
  Horiz. % 116.62% 115.93% 116.41% 111.85% 107.60% 103.62% 100.00%
Net Worth 182,399 180,000 177,600 175,200 172,800 175,200 170,399 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.39% -1.37% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.41% 102.82% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,600 9,600 9,600 10,800 10,199 10,797 9,598 0.01%
  QoQ % 0.00% 0.00% -11.11% 5.89% -5.55% 12.50% -
  Horiz. % 100.02% 100.02% 100.02% 112.52% 106.26% 112.50% 100.00%
Div Payout % 52.62 % 52.88 % 52.92 % 45.99 % 40.06 % 37.09 % 30.96 % 42.37%
  QoQ % -0.49% -0.08% 15.07% 14.80% 8.01% 19.80% -
  Horiz. % 169.96% 170.80% 170.93% 148.55% 129.39% 119.80% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 182,399 180,000 177,600 175,200 172,800 175,200 170,399 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.39% -1.37% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.41% 102.82% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.12 % 7.13 % 7.10 % 9.34 % 10.40 % 12.11 % 13.20 % -33.71%
  QoQ % -0.14% 0.42% -23.98% -10.19% -14.12% -8.26% -
  Horiz. % 53.94% 54.02% 53.79% 70.76% 78.79% 91.74% 100.00%
ROE 10.00 % 10.09 % 10.21 % 13.40 % 14.73 % 16.62 % 18.19 % -32.87%
  QoQ % -0.89% -1.18% -23.81% -9.03% -11.37% -8.63% -
  Horiz. % 54.98% 55.47% 56.13% 73.67% 80.98% 91.37% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.70 106.08 106.48 104.84 102.05 100.19 97.90 5.90%
  QoQ % 0.58% -0.38% 1.56% 2.73% 1.86% 2.34% -
  Horiz. % 108.99% 108.36% 108.76% 107.09% 104.24% 102.34% 100.00%
EPS 7.60 7.57 7.56 9.78 10.61 12.13 12.92 -29.77%
  QoQ % 0.40% 0.13% -22.70% -7.82% -12.53% -6.11% -
  Horiz. % 58.82% 58.59% 58.51% 75.70% 82.12% 93.89% 100.00%
DPS 4.00 4.00 4.00 4.50 4.25 4.50 4.00 -
  QoQ % 0.00% 0.00% -11.11% 5.88% -5.56% 12.50% -
  Horiz. % 100.00% 100.00% 100.00% 112.50% 106.25% 112.50% 100.00%
NAPS 0.7600 0.7500 0.7400 0.7300 0.7200 0.7300 0.7100 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.39% -1.37% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.41% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.70 106.08 106.48 104.84 102.05 100.19 97.90 5.90%
  QoQ % 0.58% -0.38% 1.56% 2.73% 1.86% 2.34% -
  Horiz. % 108.99% 108.36% 108.76% 107.09% 104.24% 102.34% 100.00%
EPS 7.60 7.57 7.56 9.78 10.61 12.13 12.92 -29.77%
  QoQ % 0.40% 0.13% -22.70% -7.82% -12.53% -6.11% -
  Horiz. % 58.82% 58.59% 58.51% 75.70% 82.12% 93.89% 100.00%
DPS 4.00 4.00 4.00 4.50 4.25 4.50 4.00 -
  QoQ % 0.00% 0.00% -11.11% 5.88% -5.56% 12.50% -
  Horiz. % 100.00% 100.00% 100.00% 112.50% 106.25% 112.50% 100.00%
NAPS 0.7600 0.7500 0.7400 0.7300 0.7200 0.7300 0.7100 4.64%
  QoQ % 1.33% 1.35% 1.37% 1.39% -1.37% 2.82% -
  Horiz. % 107.04% 105.63% 104.23% 102.82% 101.41% 102.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.5600 1.3700 1.7400 2.5000 2.2900 2.4700 1.5100 -
P/RPS 1.46 1.29 1.63 2.38 2.24 2.47 1.54 -3.49%
  QoQ % 13.18% -20.86% -31.51% 6.25% -9.31% 60.39% -
  Horiz. % 94.81% 83.77% 105.84% 154.55% 145.45% 160.39% 100.00%
P/EPS 20.52 18.11 23.02 25.55 21.59 20.36 11.69 45.47%
  QoQ % 13.31% -21.33% -9.90% 18.34% 6.04% 74.17% -
  Horiz. % 175.53% 154.92% 196.92% 218.56% 184.69% 174.17% 100.00%
EY 4.87 5.52 4.34 3.91 4.63 4.91 8.55 -31.26%
  QoQ % -11.78% 27.19% 11.00% -15.55% -5.70% -42.57% -
  Horiz. % 56.96% 64.56% 50.76% 45.73% 54.15% 57.43% 100.00%
DY 2.56 2.92 2.30 1.80 1.86 1.82 2.65 -2.28%
  QoQ % -12.33% 26.96% 27.78% -3.23% 2.20% -31.32% -
  Horiz. % 96.60% 110.19% 86.79% 67.92% 70.19% 68.68% 100.00%
P/NAPS 2.05 1.83 2.35 3.42 3.18 3.38 2.13 -2.52%
  QoQ % 12.02% -22.13% -31.29% 7.55% -5.92% 58.69% -
  Horiz. % 96.24% 85.92% 110.33% 160.56% 149.30% 158.69% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 26/11/15 -
Price 1.6500 1.5100 1.4400 1.8200 2.1000 2.1300 2.3500 -
P/RPS 1.55 1.42 1.35 1.74 2.06 2.13 2.40 -25.26%
  QoQ % 9.15% 5.19% -22.41% -15.53% -3.29% -11.25% -
  Horiz. % 64.58% 59.17% 56.25% 72.50% 85.83% 88.75% 100.00%
P/EPS 21.70 19.96 19.05 18.60 19.80 17.56 18.19 12.47%
  QoQ % 8.72% 4.78% 2.42% -6.06% 12.76% -3.46% -
  Horiz. % 119.30% 109.73% 104.73% 102.25% 108.85% 96.54% 100.00%
EY 4.61 5.01 5.25 5.38 5.05 5.70 5.50 -11.09%
  QoQ % -7.98% -4.57% -2.42% 6.53% -11.40% 3.64% -
  Horiz. % 83.82% 91.09% 95.45% 97.82% 91.82% 103.64% 100.00%
DY 2.42 2.65 2.78 2.47 2.02 2.11 1.70 26.52%
  QoQ % -8.68% -4.68% 12.55% 22.28% -4.27% 24.12% -
  Horiz. % 142.35% 155.88% 163.53% 145.29% 118.82% 124.12% 100.00%
P/NAPS 2.17 2.01 1.95 2.49 2.92 2.92 3.31 -24.51%
  QoQ % 7.96% 3.08% -21.69% -14.73% 0.00% -11.78% -
  Horiz. % 65.56% 60.73% 58.91% 75.23% 88.22% 88.22% 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.
 


 

302  284  538  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.79-0.07 
 HSI-C7K 0.185-0.015 
 KNM 0.315-0.005 
 HSI-H8K 0.27+0.015 
 EDEN 0.225+0.005 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers