Highlights

[OFI] QoQ TTM Result on 2013-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -4.14%    YoY -     14.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 233,483 226,889 225,647 220,330 214,274 212,100 212,405 6.53%
  QoQ % 2.91% 0.55% 2.41% 2.83% 1.02% -0.14% -
  Horiz. % 109.92% 106.82% 106.23% 103.73% 100.88% 99.86% 100.00%
PBT 19,769 20,641 20,077 18,703 18,898 16,311 17,905 6.84%
  QoQ % -4.22% 2.81% 7.35% -1.03% 15.86% -8.90% -
  Horiz. % 110.41% 115.28% 112.13% 104.46% 105.55% 91.10% 100.00%
Tax -4,379 -4,434 -4,572 -4,042 -3,565 -3,459 -3,586 14.29%
  QoQ % 1.24% 3.02% -13.11% -13.38% -3.06% 3.54% -
  Horiz. % 122.11% 123.65% 127.50% 112.72% 99.41% 96.46% 100.00%
NP 15,390 16,207 15,505 14,661 15,333 12,852 14,319 4.94%
  QoQ % -5.04% 4.53% 5.76% -4.38% 19.30% -10.25% -
  Horiz. % 107.48% 113.19% 108.28% 102.39% 107.08% 89.75% 100.00%
NP to SH 15,350 16,171 15,503 14,663 15,297 12,773 14,138 5.65%
  QoQ % -5.08% 4.31% 5.73% -4.14% 19.76% -9.65% -
  Horiz. % 108.57% 114.38% 109.65% 103.71% 108.20% 90.35% 100.00%
Tax Rate 22.15 % 21.48 % 22.77 % 21.61 % 18.86 % 21.21 % 20.03 % 6.96%
  QoQ % 3.12% -5.67% 5.37% 14.58% -11.08% 5.89% -
  Horiz. % 110.58% 107.24% 113.68% 107.89% 94.16% 105.89% 100.00%
Total Cost 218,093 210,682 210,142 205,669 198,941 199,248 198,086 6.64%
  QoQ % 3.52% 0.26% 2.17% 3.38% -0.15% 0.59% -
  Horiz. % 110.10% 106.36% 106.09% 103.83% 100.43% 100.59% 100.00%
Net Worth 147,554 119,958 142,112 138,499 136,732 132,653 131,302 8.11%
  QoQ % 23.00% -15.59% 2.61% 1.29% 3.07% 1.03% -
  Horiz. % 112.38% 91.36% 108.23% 105.48% 104.14% 101.03% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,697 5,697 4,798 4,798 5,399 4,799 4,798 12.16%
  QoQ % 0.00% 18.73% 0.00% -11.14% 12.49% 0.02% -
  Horiz. % 118.72% 118.72% 99.99% 99.98% 112.51% 100.02% 100.00%
Div Payout % 37.12 % 35.23 % 30.95 % 32.72 % 35.30 % 37.58 % 33.94 % 6.17%
  QoQ % 5.36% 13.83% -5.41% -7.31% -6.07% 10.72% -
  Horiz. % 109.37% 103.80% 91.19% 96.41% 104.01% 110.72% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 147,554 119,958 142,112 138,499 136,732 132,653 131,302 8.11%
  QoQ % 23.00% -15.59% 2.61% 1.29% 3.07% 1.03% -
  Horiz. % 112.38% 91.36% 108.23% 105.48% 104.14% 101.03% 100.00%
NOSH 59,981 59,979 59,963 59,956 59,970 60,024 59,955 0.03%
  QoQ % 0.00% 0.03% 0.01% -0.02% -0.09% 0.12% -
  Horiz. % 100.04% 100.04% 100.01% 100.00% 100.03% 100.12% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.59 % 7.14 % 6.87 % 6.65 % 7.16 % 6.06 % 6.74 % -1.49%
  QoQ % -7.70% 3.93% 3.31% -7.12% 18.15% -10.09% -
  Horiz. % 97.77% 105.93% 101.93% 98.66% 106.23% 89.91% 100.00%
ROE 10.40 % 13.48 % 10.91 % 10.59 % 11.19 % 9.63 % 10.77 % -2.31%
  QoQ % -22.85% 23.56% 3.02% -5.36% 16.20% -10.58% -
  Horiz. % 96.56% 125.16% 101.30% 98.33% 103.90% 89.42% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 389.26 378.28 376.31 367.48 357.30 353.36 354.27 6.50%
  QoQ % 2.90% 0.52% 2.40% 2.85% 1.12% -0.26% -
  Horiz. % 109.88% 106.78% 106.22% 103.73% 100.86% 99.74% 100.00%
EPS 25.59 26.96 25.85 24.46 25.51 21.28 23.58 5.62%
  QoQ % -5.08% 4.29% 5.68% -4.12% 19.88% -9.75% -
  Horiz. % 108.52% 114.33% 109.63% 103.73% 108.18% 90.25% 100.00%
DPS 9.50 9.50 8.00 8.00 9.00 8.00 8.00 12.17%
  QoQ % 0.00% 18.75% 0.00% -11.11% 12.50% 0.00% -
  Horiz. % 118.75% 118.75% 100.00% 100.00% 112.50% 100.00% 100.00%
NAPS 2.4600 2.0000 2.3700 2.3100 2.2800 2.2100 2.1900 8.08%
  QoQ % 23.00% -15.61% 2.60% 1.32% 3.17% 0.91% -
  Horiz. % 112.33% 91.32% 108.22% 105.48% 104.11% 100.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.28 94.54 94.02 91.80 89.28 88.38 88.50 6.53%
  QoQ % 2.90% 0.55% 2.42% 2.82% 1.02% -0.14% -
  Horiz. % 109.92% 106.82% 106.24% 103.73% 100.88% 99.86% 100.00%
EPS 6.40 6.74 6.46 6.11 6.37 5.32 5.89 5.71%
  QoQ % -5.04% 4.33% 5.73% -4.08% 19.74% -9.68% -
  Horiz. % 108.66% 114.43% 109.68% 103.74% 108.15% 90.32% 100.00%
DPS 2.37 2.37 2.00 2.00 2.25 2.00 2.00 12.02%
  QoQ % 0.00% 18.50% 0.00% -11.11% 12.50% 0.00% -
  Horiz. % 118.50% 118.50% 100.00% 100.00% 112.50% 100.00% 100.00%
NAPS 0.6148 0.4998 0.5921 0.5771 0.5697 0.5527 0.5471 8.11%
  QoQ % 23.01% -15.59% 2.60% 1.30% 3.08% 1.02% -
  Horiz. % 112.37% 91.35% 108.23% 105.48% 104.13% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.6500 2.4600 2.3000 2.0200 1.8700 1.7000 1.6700 -
P/RPS 0.68 0.65 0.61 0.55 0.52 0.48 0.47 28.01%
  QoQ % 4.62% 6.56% 10.91% 5.77% 8.33% 2.13% -
  Horiz. % 144.68% 138.30% 129.79% 117.02% 110.64% 102.13% 100.00%
P/EPS 10.36 9.12 8.90 8.26 7.33 7.99 7.08 28.98%
  QoQ % 13.60% 2.47% 7.75% 12.69% -8.26% 12.85% -
  Horiz. % 146.33% 128.81% 125.71% 116.67% 103.53% 112.85% 100.00%
EY 9.66 10.96 11.24 12.11 13.64 12.52 14.12 -22.41%
  QoQ % -11.86% -2.49% -7.18% -11.22% 8.95% -11.33% -
  Horiz. % 68.41% 77.62% 79.60% 85.76% 96.60% 88.67% 100.00%
DY 3.58 3.86 3.48 3.96 4.81 4.71 4.79 -17.69%
  QoQ % -7.25% 10.92% -12.12% -17.67% 2.12% -1.67% -
  Horiz. % 74.74% 80.58% 72.65% 82.67% 100.42% 98.33% 100.00%
P/NAPS 1.08 1.23 0.97 0.87 0.82 0.77 0.76 26.48%
  QoQ % -12.20% 26.80% 11.49% 6.10% 6.49% 1.32% -
  Horiz. % 142.11% 161.84% 127.63% 114.47% 107.89% 101.32% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 25/02/14 21/11/13 28/08/13 28/05/13 26/02/13 -
Price 3.0000 2.6700 2.3200 2.2400 1.7500 2.0100 1.7100 -
P/RPS 0.77 0.71 0.62 0.61 0.49 0.57 0.48 37.15%
  QoQ % 8.45% 14.52% 1.64% 24.49% -14.04% 18.75% -
  Horiz. % 160.42% 147.92% 129.17% 127.08% 102.08% 118.75% 100.00%
P/EPS 11.72 9.90 8.97 9.16 6.86 9.45 7.25 37.86%
  QoQ % 18.38% 10.37% -2.07% 33.53% -27.41% 30.34% -
  Horiz. % 161.66% 136.55% 123.72% 126.34% 94.62% 130.34% 100.00%
EY 8.53 10.10 11.14 10.92 14.58 10.59 13.79 -27.47%
  QoQ % -15.54% -9.34% 2.01% -25.10% 37.68% -23.21% -
  Horiz. % 61.86% 73.24% 80.78% 79.19% 105.73% 76.79% 100.00%
DY 3.17 3.56 3.45 3.57 5.14 3.98 4.68 -22.93%
  QoQ % -10.96% 3.19% -3.36% -30.54% 29.15% -14.96% -
  Horiz. % 67.74% 76.07% 73.72% 76.28% 109.83% 85.04% 100.00%
P/NAPS 1.22 1.34 0.98 0.97 0.77 0.91 0.78 34.85%
  QoQ % -8.96% 36.73% 1.03% 25.97% -15.38% 16.67% -
  Horiz. % 156.41% 171.79% 125.64% 124.36% 98.72% 116.67% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers