Highlights

[OFI] QoQ TTM Result on 2013-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     5.73%    YoY -     9.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 231,615 233,483 226,889 225,647 220,330 214,274 212,100 6.04%
  QoQ % -0.80% 2.91% 0.55% 2.41% 2.83% 1.02% -
  Horiz. % 109.20% 110.08% 106.97% 106.39% 103.88% 101.02% 100.00%
PBT 19,371 19,769 20,641 20,077 18,703 18,898 16,311 12.13%
  QoQ % -2.01% -4.22% 2.81% 7.35% -1.03% 15.86% -
  Horiz. % 118.76% 121.20% 126.55% 123.09% 114.66% 115.86% 100.00%
Tax -4,025 -4,379 -4,434 -4,572 -4,042 -3,565 -3,459 10.62%
  QoQ % 8.08% 1.24% 3.02% -13.11% -13.38% -3.06% -
  Horiz. % 116.36% 126.60% 128.19% 132.18% 116.85% 103.06% 100.00%
NP 15,346 15,390 16,207 15,505 14,661 15,333 12,852 12.54%
  QoQ % -0.29% -5.04% 4.53% 5.76% -4.38% 19.30% -
  Horiz. % 119.41% 119.75% 126.10% 120.64% 114.08% 119.30% 100.00%
NP to SH 15,314 15,350 16,171 15,503 14,663 15,297 12,773 12.85%
  QoQ % -0.23% -5.08% 4.31% 5.73% -4.14% 19.76% -
  Horiz. % 119.89% 120.18% 126.60% 121.37% 114.80% 119.76% 100.00%
Tax Rate 20.78 % 22.15 % 21.48 % 22.77 % 21.61 % 18.86 % 21.21 % -1.35%
  QoQ % -6.19% 3.12% -5.67% 5.37% 14.58% -11.08% -
  Horiz. % 97.97% 104.43% 101.27% 107.36% 101.89% 88.92% 100.00%
Total Cost 216,269 218,093 210,682 210,142 205,669 198,941 199,248 5.61%
  QoQ % -0.84% 3.52% 0.26% 2.17% 3.38% -0.15% -
  Horiz. % 108.54% 109.46% 105.74% 105.47% 103.22% 99.85% 100.00%
Net Worth 148,091 147,554 119,958 142,112 138,499 136,732 132,653 7.61%
  QoQ % 0.36% 23.00% -15.59% 2.61% 1.29% 3.07% -
  Horiz. % 111.64% 111.23% 90.43% 107.13% 104.41% 103.07% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,697 5,697 5,697 4,798 4,798 5,399 4,799 12.09%
  QoQ % -0.00% 0.00% 18.73% 0.00% -11.14% 12.49% -
  Horiz. % 118.69% 118.69% 118.69% 99.96% 99.96% 112.49% 100.00%
Div Payout % 37.20 % 37.12 % 35.23 % 30.95 % 32.72 % 35.30 % 37.58 % -0.67%
  QoQ % 0.22% 5.36% 13.83% -5.41% -7.31% -6.07% -
  Horiz. % 98.99% 98.78% 93.75% 82.36% 87.07% 93.93% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 148,091 147,554 119,958 142,112 138,499 136,732 132,653 7.61%
  QoQ % 0.36% 23.00% -15.59% 2.61% 1.29% 3.07% -
  Horiz. % 111.64% 111.23% 90.43% 107.13% 104.41% 103.07% 100.00%
NOSH 59,955 59,981 59,979 59,963 59,956 59,970 60,024 -0.08%
  QoQ % -0.04% 0.00% 0.03% 0.01% -0.02% -0.09% -
  Horiz. % 99.89% 99.93% 99.92% 99.90% 99.89% 99.91% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.63 % 6.59 % 7.14 % 6.87 % 6.65 % 7.16 % 6.06 % 6.17%
  QoQ % 0.61% -7.70% 3.93% 3.31% -7.12% 18.15% -
  Horiz. % 109.41% 108.75% 117.82% 113.37% 109.74% 118.15% 100.00%
ROE 10.34 % 10.40 % 13.48 % 10.91 % 10.59 % 11.19 % 9.63 % 4.85%
  QoQ % -0.58% -22.85% 23.56% 3.02% -5.36% 16.20% -
  Horiz. % 107.37% 108.00% 139.98% 113.29% 109.97% 116.20% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 386.31 389.26 378.28 376.31 367.48 357.30 353.36 6.12%
  QoQ % -0.76% 2.90% 0.52% 2.40% 2.85% 1.12% -
  Horiz. % 109.32% 110.16% 107.05% 106.49% 104.00% 101.12% 100.00%
EPS 25.54 25.59 26.96 25.85 24.46 25.51 21.28 12.92%
  QoQ % -0.20% -5.08% 4.29% 5.68% -4.12% 19.88% -
  Horiz. % 120.02% 120.25% 126.69% 121.48% 114.94% 119.88% 100.00%
DPS 9.50 9.50 9.50 8.00 8.00 9.00 8.00 12.13%
  QoQ % 0.00% 0.00% 18.75% 0.00% -11.11% 12.50% -
  Horiz. % 118.75% 118.75% 118.75% 100.00% 100.00% 112.50% 100.00%
NAPS 2.4700 2.4600 2.0000 2.3700 2.3100 2.2800 2.2100 7.69%
  QoQ % 0.41% 23.00% -15.61% 2.60% 1.32% 3.17% -
  Horiz. % 111.76% 111.31% 90.50% 107.24% 104.52% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.51 97.28 94.54 94.02 91.80 89.28 88.38 6.04%
  QoQ % -0.79% 2.90% 0.55% 2.42% 2.82% 1.02% -
  Horiz. % 109.20% 110.07% 106.97% 106.38% 103.87% 101.02% 100.00%
EPS 6.38 6.40 6.74 6.46 6.11 6.37 5.32 12.86%
  QoQ % -0.31% -5.04% 4.33% 5.73% -4.08% 19.74% -
  Horiz. % 119.92% 120.30% 126.69% 121.43% 114.85% 119.74% 100.00%
DPS 2.37 2.37 2.37 2.00 2.00 2.25 2.00 11.97%
  QoQ % 0.00% 0.00% 18.50% 0.00% -11.11% 12.50% -
  Horiz. % 118.50% 118.50% 118.50% 100.00% 100.00% 112.50% 100.00%
NAPS 0.6170 0.6148 0.4998 0.5921 0.5771 0.5697 0.5527 7.61%
  QoQ % 0.36% 23.01% -15.59% 2.60% 1.30% 3.08% -
  Horiz. % 111.63% 111.24% 90.43% 107.13% 104.41% 103.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.9900 2.6500 2.4600 2.3000 2.0200 1.8700 1.7000 -
P/RPS 0.77 0.68 0.65 0.61 0.55 0.52 0.48 37.00%
  QoQ % 13.24% 4.62% 6.56% 10.91% 5.77% 8.33% -
  Horiz. % 160.42% 141.67% 135.42% 127.08% 114.58% 108.33% 100.00%
P/EPS 11.71 10.36 9.12 8.90 8.26 7.33 7.99 28.99%
  QoQ % 13.03% 13.60% 2.47% 7.75% 12.69% -8.26% -
  Horiz. % 146.56% 129.66% 114.14% 111.39% 103.38% 91.74% 100.00%
EY 8.54 9.66 10.96 11.24 12.11 13.64 12.52 -22.49%
  QoQ % -11.59% -11.86% -2.49% -7.18% -11.22% 8.95% -
  Horiz. % 68.21% 77.16% 87.54% 89.78% 96.73% 108.95% 100.00%
DY 3.18 3.58 3.86 3.48 3.96 4.81 4.71 -23.02%
  QoQ % -11.17% -7.25% 10.92% -12.12% -17.67% 2.12% -
  Horiz. % 67.52% 76.01% 81.95% 73.89% 84.08% 102.12% 100.00%
P/NAPS 1.21 1.08 1.23 0.97 0.87 0.82 0.77 35.13%
  QoQ % 12.04% -12.20% 26.80% 11.49% 6.10% 6.49% -
  Horiz. % 157.14% 140.26% 159.74% 125.97% 112.99% 106.49% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 25/02/14 21/11/13 28/08/13 28/05/13 -
Price 2.9700 3.0000 2.6700 2.3200 2.2400 1.7500 2.0100 -
P/RPS 0.77 0.77 0.71 0.62 0.61 0.49 0.57 22.18%
  QoQ % 0.00% 8.45% 14.52% 1.64% 24.49% -14.04% -
  Horiz. % 135.09% 135.09% 124.56% 108.77% 107.02% 85.96% 100.00%
P/EPS 11.63 11.72 9.90 8.97 9.16 6.86 9.45 14.83%
  QoQ % -0.77% 18.38% 10.37% -2.07% 33.53% -27.41% -
  Horiz. % 123.07% 124.02% 104.76% 94.92% 96.93% 72.59% 100.00%
EY 8.60 8.53 10.10 11.14 10.92 14.58 10.59 -12.95%
  QoQ % 0.82% -15.54% -9.34% 2.01% -25.10% 37.68% -
  Horiz. % 81.21% 80.55% 95.37% 105.19% 103.12% 137.68% 100.00%
DY 3.20 3.17 3.56 3.45 3.57 5.14 3.98 -13.52%
  QoQ % 0.95% -10.96% 3.19% -3.36% -30.54% 29.15% -
  Horiz. % 80.40% 79.65% 89.45% 86.68% 89.70% 129.15% 100.00%
P/NAPS 1.20 1.22 1.34 0.98 0.97 0.77 0.91 20.23%
  QoQ % -1.64% -8.96% 36.73% 1.03% 25.97% -15.38% -
  Horiz. % 131.87% 134.07% 147.25% 107.69% 106.59% 84.62% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS