Highlights

[OFI] QoQ TTM Result on 2017-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -4.62%    YoY -     -25.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 288,310 279,985 272,724 259,465 256,083 254,598 255,555 8.38%
  QoQ % 2.97% 2.66% 5.11% 1.32% 0.58% -0.37% -
  Horiz. % 112.82% 109.56% 106.72% 101.53% 100.21% 99.63% 100.00%
PBT 8,254 14,233 20,426 22,126 23,062 23,228 21,861 -47.79%
  QoQ % -42.01% -30.32% -7.68% -4.06% -0.71% 6.25% -
  Horiz. % 37.76% 65.11% 93.44% 101.21% 105.49% 106.25% 100.00%
Tax 2,943 -3 -4,083 -4,740 -4,829 -5,066 -3,716 -
  QoQ % 98,200.00% 99.93% 13.86% 1.84% 4.68% -36.33% -
  Horiz. % -79.20% 0.08% 109.88% 127.56% 129.95% 136.33% 100.00%
NP 11,197 14,230 16,343 17,386 18,233 18,162 18,145 -27.54%
  QoQ % -21.31% -12.93% -6.00% -4.65% 0.39% 0.09% -
  Horiz. % 61.71% 78.42% 90.07% 95.82% 100.48% 100.09% 100.00%
NP to SH 11,202 14,242 16,356 17,402 18,245 18,156 18,139 -27.50%
  QoQ % -21.35% -12.92% -6.01% -4.62% 0.49% 0.09% -
  Horiz. % 61.76% 78.52% 90.17% 95.94% 100.58% 100.09% 100.00%
Tax Rate -35.66 % 0.02 % 19.99 % 21.42 % 20.94 % 21.81 % 17.00 % -
  QoQ % -178,400.00% -99.90% -6.68% 2.29% -3.99% 28.29% -
  Horiz. % -209.76% 0.12% 117.59% 126.00% 123.18% 128.29% 100.00%
Total Cost 277,113 265,755 256,381 242,079 237,850 236,436 237,410 10.87%
  QoQ % 4.27% 3.66% 5.91% 1.78% 0.60% -0.41% -
  Horiz. % 116.72% 111.94% 107.99% 101.97% 100.19% 99.59% 100.00%
Net Worth 184,799 184,799 184,799 182,399 182,399 180,000 177,600 2.69%
  QoQ % 0.00% 0.00% 1.32% 0.00% 1.33% 1.35% -
  Horiz. % 104.05% 104.05% 104.05% 102.70% 102.70% 101.35% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,000 8,400 9,600 9,600 9,600 9,600 9,600 -26.92%
  QoQ % -28.57% -12.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 87.50% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 53.56 % 58.98 % 58.69 % 55.17 % 52.62 % 52.88 % 52.92 % 0.81%
  QoQ % -9.19% 0.49% 6.38% 4.85% -0.49% -0.08% -
  Horiz. % 101.21% 111.45% 110.90% 104.25% 99.43% 99.92% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 184,799 184,799 184,799 182,399 182,399 180,000 177,600 2.69%
  QoQ % 0.00% 0.00% 1.32% 0.00% 1.33% 1.35% -
  Horiz. % 104.05% 104.05% 104.05% 102.70% 102.70% 101.35% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.88 % 5.08 % 5.99 % 6.70 % 7.12 % 7.13 % 7.10 % -33.18%
  QoQ % -23.62% -15.19% -10.60% -5.90% -0.14% 0.42% -
  Horiz. % 54.65% 71.55% 84.37% 94.37% 100.28% 100.42% 100.00%
ROE 6.06 % 7.71 % 8.85 % 9.54 % 10.00 % 10.09 % 10.21 % -29.40%
  QoQ % -21.40% -12.88% -7.23% -4.60% -0.89% -1.18% -
  Horiz. % 59.35% 75.51% 86.68% 93.44% 97.94% 98.82% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 120.13 116.66 113.64 108.11 106.70 106.08 106.48 8.38%
  QoQ % 2.97% 2.66% 5.12% 1.32% 0.58% -0.38% -
  Horiz. % 112.82% 109.56% 106.72% 101.53% 100.21% 99.62% 100.00%
EPS 4.67 5.93 6.82 7.25 7.60 7.57 7.56 -27.49%
  QoQ % -21.25% -13.05% -5.93% -4.61% 0.40% 0.13% -
  Horiz. % 61.77% 78.44% 90.21% 95.90% 100.53% 100.13% 100.00%
DPS 2.50 3.50 4.00 4.00 4.00 4.00 4.00 -26.92%
  QoQ % -28.57% -12.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 87.50% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7700 0.7700 0.7600 0.7600 0.7500 0.7400 2.69%
  QoQ % 0.00% 0.00% 1.32% 0.00% 1.33% 1.35% -
  Horiz. % 104.05% 104.05% 104.05% 102.70% 102.70% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 120.13 116.66 113.64 108.11 106.70 106.08 106.48 8.38%
  QoQ % 2.97% 2.66% 5.12% 1.32% 0.58% -0.38% -
  Horiz. % 112.82% 109.56% 106.72% 101.53% 100.21% 99.62% 100.00%
EPS 4.67 5.93 6.82 7.25 7.60 7.57 7.56 -27.49%
  QoQ % -21.25% -13.05% -5.93% -4.61% 0.40% 0.13% -
  Horiz. % 61.77% 78.44% 90.21% 95.90% 100.53% 100.13% 100.00%
DPS 2.50 3.50 4.00 4.00 4.00 4.00 4.00 -26.92%
  QoQ % -28.57% -12.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 87.50% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7700 0.7700 0.7600 0.7600 0.7500 0.7400 2.69%
  QoQ % 0.00% 0.00% 1.32% 0.00% 1.33% 1.35% -
  Horiz. % 104.05% 104.05% 104.05% 102.70% 102.70% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.9550 1.3700 1.5700 1.6100 1.5600 1.3700 1.7400 -
P/RPS 0.79 1.17 1.38 1.49 1.46 1.29 1.63 -38.33%
  QoQ % -32.48% -15.22% -7.38% 2.05% 13.18% -20.86% -
  Horiz. % 48.47% 71.78% 84.66% 91.41% 89.57% 79.14% 100.00%
P/EPS 20.46 23.09 23.04 22.20 20.52 18.11 23.02 -7.57%
  QoQ % -11.39% 0.22% 3.78% 8.19% 13.31% -21.33% -
  Horiz. % 88.88% 100.30% 100.09% 96.44% 89.14% 78.67% 100.00%
EY 4.89 4.33 4.34 4.50 4.87 5.52 4.34 8.29%
  QoQ % 12.93% -0.23% -3.56% -7.60% -11.78% 27.19% -
  Horiz. % 112.67% 99.77% 100.00% 103.69% 112.21% 127.19% 100.00%
DY 2.62 2.55 2.55 2.48 2.56 2.92 2.30 9.08%
  QoQ % 2.75% 0.00% 2.82% -3.12% -12.33% 26.96% -
  Horiz. % 113.91% 110.87% 110.87% 107.83% 111.30% 126.96% 100.00%
P/NAPS 1.24 1.78 2.04 2.12 2.05 1.83 2.35 -34.73%
  QoQ % -30.34% -12.75% -3.77% 3.41% 12.02% -22.13% -
  Horiz. % 52.77% 75.74% 86.81% 90.21% 87.23% 77.87% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 22/11/17 24/08/17 29/05/17 21/02/17 24/11/16 -
Price 0.9300 1.0700 1.4600 1.6100 1.6500 1.5100 1.4400 -
P/RPS 0.77 0.92 1.28 1.49 1.55 1.42 1.35 -31.25%
  QoQ % -16.30% -28.12% -14.09% -3.87% 9.15% 5.19% -
  Horiz. % 57.04% 68.15% 94.81% 110.37% 114.81% 105.19% 100.00%
P/EPS 19.93 18.03 21.42 22.20 21.70 19.96 19.05 3.06%
  QoQ % 10.54% -15.83% -3.51% 2.30% 8.72% 4.78% -
  Horiz. % 104.62% 94.65% 112.44% 116.54% 113.91% 104.78% 100.00%
EY 5.02 5.55 4.67 4.50 4.61 5.01 5.25 -2.95%
  QoQ % -9.55% 18.84% 3.78% -2.39% -7.98% -4.57% -
  Horiz. % 95.62% 105.71% 88.95% 85.71% 87.81% 95.43% 100.00%
DY 2.69 3.27 2.74 2.48 2.42 2.65 2.78 -2.17%
  QoQ % -17.74% 19.34% 10.48% 2.48% -8.68% -4.68% -
  Horiz. % 96.76% 117.63% 98.56% 89.21% 87.05% 95.32% 100.00%
P/NAPS 1.21 1.39 1.90 2.12 2.17 2.01 1.95 -27.27%
  QoQ % -12.95% -26.84% -10.38% -2.30% 7.96% 3.08% -
  Horiz. % 62.05% 71.28% 97.44% 108.72% 111.28% 103.08% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers