Highlights

[OFI] QoQ TTM Result on 2014-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -0.23%    YoY -     4.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 233,127 237,028 233,484 231,615 233,483 226,889 225,647 2.20%
  QoQ % -1.65% 1.52% 0.81% -0.80% 2.91% 0.55% -
  Horiz. % 103.31% 105.04% 103.47% 102.64% 103.47% 100.55% 100.00%
PBT 29,082 25,424 21,487 19,371 19,769 20,641 20,077 28.11%
  QoQ % 14.39% 18.32% 10.92% -2.01% -4.22% 2.81% -
  Horiz. % 144.85% 126.63% 107.02% 96.48% 98.47% 102.81% 100.00%
Tax -4,720 -3,915 -3,688 -4,025 -4,379 -4,434 -4,572 2.15%
  QoQ % -20.56% -6.16% 8.37% 8.08% 1.24% 3.02% -
  Horiz. % 103.24% 85.63% 80.66% 88.04% 95.78% 96.98% 100.00%
NP 24,362 21,509 17,799 15,346 15,390 16,207 15,505 35.27%
  QoQ % 13.26% 20.84% 15.98% -0.29% -5.04% 4.53% -
  Horiz. % 157.12% 138.72% 114.80% 98.97% 99.26% 104.53% 100.00%
NP to SH 24,357 21,509 17,767 15,314 15,350 16,171 15,503 35.26%
  QoQ % 13.24% 21.06% 16.02% -0.23% -5.08% 4.31% -
  Horiz. % 157.11% 138.74% 114.60% 98.78% 99.01% 104.31% 100.00%
Tax Rate 16.23 % 15.40 % 17.16 % 20.78 % 22.15 % 21.48 % 22.77 % -20.26%
  QoQ % 5.39% -10.26% -17.42% -6.19% 3.12% -5.67% -
  Horiz. % 71.28% 67.63% 75.36% 91.26% 97.28% 94.33% 100.00%
Total Cost 208,765 215,519 215,685 216,269 218,093 210,682 210,142 -0.44%
  QoQ % -3.13% -0.08% -0.27% -0.84% 3.52% 0.26% -
  Horiz. % 99.34% 102.56% 102.64% 102.92% 103.78% 100.26% 100.00%
Net Worth 163,119 160,136 154,242 148,091 147,554 119,958 142,112 9.65%
  QoQ % 1.86% 3.82% 4.15% 0.36% 23.00% -15.59% -
  Horiz. % 114.78% 112.68% 108.54% 104.21% 103.83% 84.41% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,197 6,597 5,698 5,697 5,697 5,697 4,798 31.13%
  QoQ % 9.09% 15.79% 0.02% -0.00% 0.00% 18.73% -
  Horiz. % 150.00% 137.51% 118.76% 118.74% 118.74% 118.73% 100.00%
Div Payout % 29.55 % 30.67 % 32.07 % 37.20 % 37.12 % 35.23 % 30.95 % -3.05%
  QoQ % -3.65% -4.37% -13.79% 0.22% 5.36% 13.83% -
  Horiz. % 95.48% 99.10% 103.62% 120.19% 119.94% 113.83% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 163,119 160,136 154,242 148,091 147,554 119,958 142,112 9.65%
  QoQ % 1.86% 3.82% 4.15% 0.36% 23.00% -15.59% -
  Horiz. % 114.78% 112.68% 108.54% 104.21% 103.83% 84.41% 100.00%
NOSH 59,970 59,976 60,016 59,955 59,981 59,979 59,963 0.01%
  QoQ % -0.01% -0.07% 0.10% -0.04% 0.00% 0.03% -
  Horiz. % 100.01% 100.02% 100.09% 99.99% 100.03% 100.03% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.45 % 9.07 % 7.62 % 6.63 % 6.59 % 7.14 % 6.87 % 32.37%
  QoQ % 15.21% 19.03% 14.93% 0.61% -7.70% 3.93% -
  Horiz. % 152.11% 132.02% 110.92% 96.51% 95.92% 103.93% 100.00%
ROE 14.93 % 13.43 % 11.52 % 10.34 % 10.40 % 13.48 % 10.91 % 23.33%
  QoQ % 11.17% 16.58% 11.41% -0.58% -22.85% 23.56% -
  Horiz. % 136.85% 123.10% 105.59% 94.78% 95.33% 123.56% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 388.74 395.20 389.03 386.31 389.26 378.28 376.31 2.20%
  QoQ % -1.63% 1.59% 0.70% -0.76% 2.90% 0.52% -
  Horiz. % 103.30% 105.02% 103.38% 102.66% 103.44% 100.52% 100.00%
EPS 40.62 35.86 29.60 25.54 25.59 26.96 25.85 35.27%
  QoQ % 13.27% 21.15% 15.90% -0.20% -5.08% 4.29% -
  Horiz. % 157.14% 138.72% 114.51% 98.80% 98.99% 104.29% 100.00%
DPS 12.00 11.00 9.50 9.50 9.50 9.50 8.00 31.13%
  QoQ % 9.09% 15.79% 0.00% 0.00% 0.00% 18.75% -
  Horiz. % 150.00% 137.50% 118.75% 118.75% 118.75% 118.75% 100.00%
NAPS 2.7200 2.6700 2.5700 2.4700 2.4600 2.0000 2.3700 9.65%
  QoQ % 1.87% 3.89% 4.05% 0.41% 23.00% -15.61% -
  Horiz. % 114.77% 112.66% 108.44% 104.22% 103.80% 84.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.14 98.76 97.29 96.51 97.28 94.54 94.02 2.21%
  QoQ % -1.64% 1.51% 0.81% -0.79% 2.90% 0.55% -
  Horiz. % 103.32% 105.04% 103.48% 102.65% 103.47% 100.55% 100.00%
EPS 10.15 8.96 7.40 6.38 6.40 6.74 6.46 35.26%
  QoQ % 13.28% 21.08% 15.99% -0.31% -5.04% 4.33% -
  Horiz. % 157.12% 138.70% 114.55% 98.76% 99.07% 104.33% 100.00%
DPS 3.00 2.75 2.37 2.37 2.37 2.37 2.00 31.13%
  QoQ % 9.09% 16.03% 0.00% 0.00% 0.00% 18.50% -
  Horiz. % 150.00% 137.50% 118.50% 118.50% 118.50% 118.50% 100.00%
NAPS 0.6797 0.6672 0.6427 0.6170 0.6148 0.4998 0.5921 9.66%
  QoQ % 1.87% 3.81% 4.17% 0.36% 23.01% -15.59% -
  Horiz. % 114.79% 112.68% 108.55% 104.21% 103.83% 84.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.8600 4.1900 2.7600 2.9900 2.6500 2.4600 2.3000 -
P/RPS 1.51 1.06 0.71 0.77 0.68 0.65 0.61 83.30%
  QoQ % 42.45% 49.30% -7.79% 13.24% 4.62% 6.56% -
  Horiz. % 247.54% 173.77% 116.39% 126.23% 111.48% 106.56% 100.00%
P/EPS 14.43 11.68 9.32 11.71 10.36 9.12 8.90 38.13%
  QoQ % 23.54% 25.32% -20.41% 13.03% 13.60% 2.47% -
  Horiz. % 162.13% 131.24% 104.72% 131.57% 116.40% 102.47% 100.00%
EY 6.93 8.56 10.73 8.54 9.66 10.96 11.24 -27.62%
  QoQ % -19.04% -20.22% 25.64% -11.59% -11.86% -2.49% -
  Horiz. % 61.65% 76.16% 95.46% 75.98% 85.94% 97.51% 100.00%
DY 2.05 2.63 3.44 3.18 3.58 3.86 3.48 -29.80%
  QoQ % -22.05% -23.55% 8.18% -11.17% -7.25% 10.92% -
  Horiz. % 58.91% 75.57% 98.85% 91.38% 102.87% 110.92% 100.00%
P/NAPS 2.15 1.57 1.07 1.21 1.08 1.23 0.97 70.25%
  QoQ % 36.94% 46.73% -11.57% 12.04% -12.20% 26.80% -
  Horiz. % 221.65% 161.86% 110.31% 124.74% 111.34% 126.80% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 29/05/14 25/02/14 -
Price 5.7500 5.9900 3.0000 2.9700 3.0000 2.6700 2.3200 -
P/RPS 1.48 1.52 0.77 0.77 0.77 0.71 0.62 78.90%
  QoQ % -2.63% 97.40% 0.00% 0.00% 8.45% 14.52% -
  Horiz. % 238.71% 245.16% 124.19% 124.19% 124.19% 114.52% 100.00%
P/EPS 14.16 16.70 10.13 11.63 11.72 9.90 8.97 35.69%
  QoQ % -15.21% 64.86% -12.90% -0.77% 18.38% 10.37% -
  Horiz. % 157.86% 186.18% 112.93% 129.65% 130.66% 110.37% 100.00%
EY 7.06 5.99 9.87 8.60 8.53 10.10 11.14 -26.28%
  QoQ % 17.86% -39.31% 14.77% 0.82% -15.54% -9.34% -
  Horiz. % 63.38% 53.77% 88.60% 77.20% 76.57% 90.66% 100.00%
DY 2.09 1.84 3.17 3.20 3.17 3.56 3.45 -28.47%
  QoQ % 13.59% -41.96% -0.94% 0.95% -10.96% 3.19% -
  Horiz. % 60.58% 53.33% 91.88% 92.75% 91.88% 103.19% 100.00%
P/NAPS 2.11 2.24 1.17 1.20 1.22 1.34 0.98 66.97%
  QoQ % -5.80% 91.45% -2.50% -1.64% -8.96% 36.73% -
  Horiz. % 215.31% 228.57% 119.39% 122.45% 124.49% 136.73% 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.
 


 

253  317  543  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers