Highlights

[OFI] QoQ TTM Result on 2017-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -6.01%    YoY -     -9.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 288,422 288,310 279,985 272,724 259,465 256,083 254,598 8.70%
  QoQ % 0.04% 2.97% 2.66% 5.11% 1.32% 0.58% -
  Horiz. % 113.29% 113.24% 109.97% 107.12% 101.91% 100.58% 100.00%
PBT 8,413 8,254 14,233 20,426 22,126 23,062 23,228 -49.28%
  QoQ % 1.93% -42.01% -30.32% -7.68% -4.06% -0.71% -
  Horiz. % 36.22% 35.53% 61.28% 87.94% 95.26% 99.29% 100.00%
Tax 2,658 2,943 -3 -4,083 -4,740 -4,829 -5,066 -
  QoQ % -9.68% 98,200.00% 99.93% 13.86% 1.84% 4.68% -
  Horiz. % -52.47% -58.09% 0.06% 80.60% 93.56% 95.32% 100.00%
NP 11,071 11,197 14,230 16,343 17,386 18,233 18,162 -28.17%
  QoQ % -1.13% -21.31% -12.93% -6.00% -4.65% 0.39% -
  Horiz. % 60.96% 61.65% 78.35% 89.98% 95.73% 100.39% 100.00%
NP to SH 11,071 11,202 14,242 16,356 17,402 18,245 18,156 -28.16%
  QoQ % -1.17% -21.35% -12.92% -6.01% -4.62% 0.49% -
  Horiz. % 60.98% 61.70% 78.44% 90.09% 95.85% 100.49% 100.00%
Tax Rate -31.59 % -35.66 % 0.02 % 19.99 % 21.42 % 20.94 % 21.81 % -
  QoQ % 11.41% -178,400.00% -99.90% -6.68% 2.29% -3.99% -
  Horiz. % -144.84% -163.50% 0.09% 91.66% 98.21% 96.01% 100.00%
Total Cost 277,351 277,113 265,755 256,381 242,079 237,850 236,436 11.26%
  QoQ % 0.09% 4.27% 3.66% 5.91% 1.78% 0.60% -
  Horiz. % 117.30% 117.20% 112.40% 108.44% 102.39% 100.60% 100.00%
Net Worth 187,199 184,799 184,799 184,799 182,399 182,399 180,000 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,800 6,000 8,400 9,600 9,600 9,600 9,600 -37.08%
  QoQ % -20.00% -28.57% -12.50% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 62.50% 87.50% 100.00% 100.00% 100.00% 100.00%
Div Payout % 43.36 % 53.56 % 58.98 % 58.69 % 55.17 % 52.62 % 52.88 % -12.43%
  QoQ % -19.04% -9.19% 0.49% 6.38% 4.85% -0.49% -
  Horiz. % 82.00% 101.29% 111.54% 110.99% 104.33% 99.51% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 187,199 184,799 184,799 184,799 182,399 182,399 180,000 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.84 % 3.88 % 5.08 % 5.99 % 6.70 % 7.12 % 7.13 % -33.88%
  QoQ % -1.03% -23.62% -15.19% -10.60% -5.90% -0.14% -
  Horiz. % 53.86% 54.42% 71.25% 84.01% 93.97% 99.86% 100.00%
ROE 5.91 % 6.06 % 7.71 % 8.85 % 9.54 % 10.00 % 10.09 % -30.06%
  QoQ % -2.48% -21.40% -12.88% -7.23% -4.60% -0.89% -
  Horiz. % 58.57% 60.06% 76.41% 87.71% 94.55% 99.11% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 30/06/07 31/03/06 31/09/06 CAGR
RPS 120.18 120.13 116.66 113.64 108.11 106.70 106.08 8.70%
  QoQ % 0.04% 2.97% 2.66% 5.12% 1.32% 0.58% -
  Horiz. % 113.29% 113.24% 109.97% 107.13% 101.91% 100.58% 100.00%
EPS 4.61 4.67 5.93 6.82 7.25 7.60 7.57 -28.22%
  QoQ % -1.28% -21.25% -13.05% -5.93% -4.61% 0.40% -
  Horiz. % 60.90% 61.69% 78.34% 90.09% 95.77% 100.40% 100.00%
DPS 2.00 2.50 3.50 4.00 4.00 4.00 4.00 -37.08%
  QoQ % -20.00% -28.57% -12.50% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 62.50% 87.50% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7800 0.7700 0.7700 0.7700 0.7600 0.7600 0.7500 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 120.18 120.13 116.66 113.64 108.11 106.70 106.08 8.70%
  QoQ % 0.04% 2.97% 2.66% 5.12% 1.32% 0.58% -
  Horiz. % 113.29% 113.24% 109.97% 107.13% 101.91% 100.58% 100.00%
EPS 4.61 4.67 5.93 6.82 7.25 7.60 7.57 -28.22%
  QoQ % -1.28% -21.25% -13.05% -5.93% -4.61% 0.40% -
  Horiz. % 60.90% 61.69% 78.34% 90.09% 95.77% 100.40% 100.00%
DPS 2.00 2.50 3.50 4.00 4.00 4.00 4.00 -37.08%
  QoQ % -20.00% -28.57% -12.50% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 62.50% 87.50% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7800 0.7700 0.7700 0.7700 0.7600 0.7600 0.7500 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9550 0.9550 1.3700 1.5700 1.6100 1.5600 1.3700 -
P/RPS 0.79 0.79 1.17 1.38 1.49 1.46 1.29 -27.95%
  QoQ % 0.00% -32.48% -15.22% -7.38% 2.05% 13.18% -
  Horiz. % 61.24% 61.24% 90.70% 106.98% 115.50% 113.18% 100.00%
P/EPS 20.70 20.46 23.09 23.04 22.20 20.52 18.11 9.35%
  QoQ % 1.17% -11.39% 0.22% 3.78% 8.19% 13.31% -
  Horiz. % 114.30% 112.98% 127.50% 127.22% 122.58% 113.31% 100.00%
EY 4.83 4.89 4.33 4.34 4.50 4.87 5.52 -8.54%
  QoQ % -1.23% 12.93% -0.23% -3.56% -7.60% -11.78% -
  Horiz. % 87.50% 88.59% 78.44% 78.62% 81.52% 88.22% 100.00%
DY 2.09 2.62 2.55 2.55 2.48 2.56 2.92 -20.03%
  QoQ % -20.23% 2.75% 0.00% 2.82% -3.12% -12.33% -
  Horiz. % 71.58% 89.73% 87.33% 87.33% 84.93% 87.67% 100.00%
P/NAPS 1.22 1.24 1.78 2.04 2.12 2.05 1.83 -23.74%
  QoQ % -1.61% -30.34% -12.75% -3.77% 3.41% 12.02% -
  Horiz. % 66.67% 67.76% 97.27% 111.48% 115.85% 112.02% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 22/11/17 24/08/17 29/05/17 21/02/17 -
Price 0.8500 0.9300 1.0700 1.4600 1.6100 1.6500 1.5100 -
P/RPS 0.71 0.77 0.92 1.28 1.49 1.55 1.42 -37.08%
  QoQ % -7.79% -16.30% -28.12% -14.09% -3.87% 9.15% -
  Horiz. % 50.00% 54.23% 64.79% 90.14% 104.93% 109.15% 100.00%
P/EPS 18.43 19.93 18.03 21.42 22.20 21.70 19.96 -5.19%
  QoQ % -7.53% 10.54% -15.83% -3.51% 2.30% 8.72% -
  Horiz. % 92.33% 99.85% 90.33% 107.31% 111.22% 108.72% 100.00%
EY 5.43 5.02 5.55 4.67 4.50 4.61 5.01 5.53%
  QoQ % 8.17% -9.55% 18.84% 3.78% -2.39% -7.98% -
  Horiz. % 108.38% 100.20% 110.78% 93.21% 89.82% 92.02% 100.00%
DY 2.35 2.69 3.27 2.74 2.48 2.42 2.65 -7.72%
  QoQ % -12.64% -17.74% 19.34% 10.48% 2.48% -8.68% -
  Horiz. % 88.68% 101.51% 123.40% 103.40% 93.58% 91.32% 100.00%
P/NAPS 1.09 1.21 1.39 1.90 2.12 2.17 2.01 -33.57%
  QoQ % -9.92% -12.95% -26.84% -10.38% -2.30% 7.96% -
  Horiz. % 54.23% 60.20% 69.15% 94.53% 105.47% 107.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS