Highlights

[OFI] QoQ TTM Result on 2016-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -22.75%    YoY -     -41.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 259,465 256,083 254,598 255,555 251,605 244,922 240,451 5.21%
  QoQ % 1.32% 0.58% -0.37% 1.57% 2.73% 1.86% -
  Horiz. % 107.91% 106.50% 105.88% 106.28% 104.64% 101.86% 100.00%
PBT 22,126 23,062 23,228 21,861 29,072 32,060 34,589 -25.78%
  QoQ % -4.06% -0.71% 6.25% -24.80% -9.32% -7.31% -
  Horiz. % 63.97% 66.67% 67.15% 63.20% 84.05% 92.69% 100.00%
Tax -4,740 -4,829 -5,066 -3,716 -5,583 -6,584 -5,470 -9.12%
  QoQ % 1.84% 4.68% -36.33% 33.44% 15.20% -20.37% -
  Horiz. % 86.65% 88.28% 92.61% 67.93% 102.07% 120.37% 100.00%
NP 17,386 18,233 18,162 18,145 23,489 25,476 29,119 -29.12%
  QoQ % -4.65% 0.39% 0.09% -22.75% -7.80% -12.51% -
  Horiz. % 59.71% 62.62% 62.37% 62.31% 80.67% 87.49% 100.00%
NP to SH 17,402 18,245 18,156 18,139 23,482 25,459 29,113 -29.06%
  QoQ % -4.62% 0.49% 0.09% -22.75% -7.77% -12.55% -
  Horiz. % 59.77% 62.67% 62.36% 62.31% 80.66% 87.45% 100.00%
Tax Rate 21.42 % 20.94 % 21.81 % 17.00 % 19.20 % 20.54 % 15.81 % 22.46%
  QoQ % 2.29% -3.99% 28.29% -11.46% -6.52% 29.92% -
  Horiz. % 135.48% 132.45% 137.95% 107.53% 121.44% 129.92% 100.00%
Total Cost 242,079 237,850 236,436 237,410 228,116 219,446 211,332 9.49%
  QoQ % 1.78% 0.60% -0.41% 4.07% 3.95% 3.84% -
  Horiz. % 114.55% 112.55% 111.88% 112.34% 107.94% 103.84% 100.00%
Net Worth 182,399 182,399 180,000 177,600 175,200 172,800 175,200 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.39% -1.37% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.63% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 9,600 9,600 9,600 9,600 10,800 10,199 10,797 -7.55%
  QoQ % 0.00% 0.00% 0.00% -11.11% 5.89% -5.55% -
  Horiz. % 88.91% 88.91% 88.91% 88.91% 100.02% 94.45% 100.00%
Div Payout % 55.17 % 52.62 % 52.88 % 52.92 % 45.99 % 40.06 % 37.09 % 30.34%
  QoQ % 4.85% -0.49% -0.08% 15.07% 14.80% 8.01% -
  Horiz. % 148.75% 141.87% 142.57% 142.68% 124.00% 108.01% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 182,399 182,399 180,000 177,600 175,200 172,800 175,200 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.39% -1.37% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.63% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.70 % 7.12 % 7.13 % 7.10 % 9.34 % 10.40 % 12.11 % -32.63%
  QoQ % -5.90% -0.14% 0.42% -23.98% -10.19% -14.12% -
  Horiz. % 55.33% 58.79% 58.88% 58.63% 77.13% 85.88% 100.00%
ROE 9.54 % 10.00 % 10.09 % 10.21 % 13.40 % 14.73 % 16.62 % -30.96%
  QoQ % -4.60% -0.89% -1.18% -23.81% -9.03% -11.37% -
  Horiz. % 57.40% 60.17% 60.71% 61.43% 80.63% 88.63% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.11 106.70 106.08 106.48 104.84 102.05 100.19 5.21%
  QoQ % 1.32% 0.58% -0.38% 1.56% 2.73% 1.86% -
  Horiz. % 107.90% 106.50% 105.88% 106.28% 104.64% 101.86% 100.00%
EPS 7.25 7.60 7.57 7.56 9.78 10.61 12.13 -29.07%
  QoQ % -4.61% 0.40% 0.13% -22.70% -7.82% -12.53% -
  Horiz. % 59.77% 62.65% 62.41% 62.32% 80.63% 87.47% 100.00%
DPS 4.00 4.00 4.00 4.00 4.50 4.25 4.50 -7.56%
  QoQ % 0.00% 0.00% 0.00% -11.11% 5.88% -5.56% -
  Horiz. % 88.89% 88.89% 88.89% 88.89% 100.00% 94.44% 100.00%
NAPS 0.7600 0.7600 0.7500 0.7400 0.7300 0.7200 0.7300 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.39% -1.37% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.11 106.70 106.08 106.48 104.84 102.05 100.19 5.21%
  QoQ % 1.32% 0.58% -0.38% 1.56% 2.73% 1.86% -
  Horiz. % 107.90% 106.50% 105.88% 106.28% 104.64% 101.86% 100.00%
EPS 7.25 7.60 7.57 7.56 9.78 10.61 12.13 -29.07%
  QoQ % -4.61% 0.40% 0.13% -22.70% -7.82% -12.53% -
  Horiz. % 59.77% 62.65% 62.41% 62.32% 80.63% 87.47% 100.00%
DPS 4.00 4.00 4.00 4.00 4.50 4.25 4.50 -7.56%
  QoQ % 0.00% 0.00% 0.00% -11.11% 5.88% -5.56% -
  Horiz. % 88.89% 88.89% 88.89% 88.89% 100.00% 94.44% 100.00%
NAPS 0.7600 0.7600 0.7500 0.7400 0.7300 0.7200 0.7300 2.72%
  QoQ % 0.00% 1.33% 1.35% 1.37% 1.39% -1.37% -
  Horiz. % 104.11% 104.11% 102.74% 101.37% 100.00% 98.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.6100 1.5600 1.3700 1.7400 2.5000 2.2900 2.4700 -
P/RPS 1.49 1.46 1.29 1.63 2.38 2.24 2.47 -28.63%
  QoQ % 2.05% 13.18% -20.86% -31.51% 6.25% -9.31% -
  Horiz. % 60.32% 59.11% 52.23% 65.99% 96.36% 90.69% 100.00%
P/EPS 22.20 20.52 18.11 23.02 25.55 21.59 20.36 5.94%
  QoQ % 8.19% 13.31% -21.33% -9.90% 18.34% 6.04% -
  Horiz. % 109.04% 100.79% 88.95% 113.06% 125.49% 106.04% 100.00%
EY 4.50 4.87 5.52 4.34 3.91 4.63 4.91 -5.65%
  QoQ % -7.60% -11.78% 27.19% 11.00% -15.55% -5.70% -
  Horiz. % 91.65% 99.19% 112.42% 88.39% 79.63% 94.30% 100.00%
DY 2.48 2.56 2.92 2.30 1.80 1.86 1.82 22.93%
  QoQ % -3.12% -12.33% 26.96% 27.78% -3.23% 2.20% -
  Horiz. % 136.26% 140.66% 160.44% 126.37% 98.90% 102.20% 100.00%
P/NAPS 2.12 2.05 1.83 2.35 3.42 3.18 3.38 -26.75%
  QoQ % 3.41% 12.02% -22.13% -31.29% 7.55% -5.92% -
  Horiz. % 62.72% 60.65% 54.14% 69.53% 101.18% 94.08% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 21/02/17 24/11/16 23/08/16 26/05/16 24/02/16 -
Price 1.6100 1.6500 1.5100 1.4400 1.8200 2.1000 2.1300 -
P/RPS 1.49 1.55 1.42 1.35 1.74 2.06 2.13 -21.22%
  QoQ % -3.87% 9.15% 5.19% -22.41% -15.53% -3.29% -
  Horiz. % 69.95% 72.77% 66.67% 63.38% 81.69% 96.71% 100.00%
P/EPS 22.20 21.70 19.96 19.05 18.60 19.80 17.56 16.94%
  QoQ % 2.30% 8.72% 4.78% 2.42% -6.06% 12.76% -
  Horiz. % 126.42% 123.58% 113.67% 108.49% 105.92% 112.76% 100.00%
EY 4.50 4.61 5.01 5.25 5.38 5.05 5.70 -14.59%
  QoQ % -2.39% -7.98% -4.57% -2.42% 6.53% -11.40% -
  Horiz. % 78.95% 80.88% 87.89% 92.11% 94.39% 88.60% 100.00%
DY 2.48 2.42 2.65 2.78 2.47 2.02 2.11 11.38%
  QoQ % 2.48% -8.68% -4.68% 12.55% 22.28% -4.27% -
  Horiz. % 117.54% 114.69% 125.59% 131.75% 117.06% 95.73% 100.00%
P/NAPS 2.12 2.17 2.01 1.95 2.49 2.92 2.92 -19.24%
  QoQ % -2.30% 7.96% 3.08% -21.69% -14.73% 0.00% -
  Horiz. % 72.60% 74.32% 68.84% 66.78% 85.27% 100.00% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers