Highlights

[OFI] QoQ TTM Result on 2017-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -12.92%    YoY -     -21.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 288,805 288,422 288,310 279,985 272,724 259,465 256,083 8.34%
  QoQ % 0.13% 0.04% 2.97% 2.66% 5.11% 1.32% -
  Horiz. % 112.78% 112.63% 112.58% 109.33% 106.50% 101.32% 100.00%
PBT 7,937 8,413 8,254 14,233 20,426 22,126 23,062 -50.86%
  QoQ % -5.66% 1.93% -42.01% -30.32% -7.68% -4.06% -
  Horiz. % 34.42% 36.48% 35.79% 61.72% 88.57% 95.94% 100.00%
Tax 1,467 2,658 2,943 -3 -4,083 -4,740 -4,829 -
  QoQ % -44.81% -9.68% 98,200.00% 99.93% 13.86% 1.84% -
  Horiz. % -30.38% -55.04% -60.94% 0.06% 84.55% 98.16% 100.00%
NP 9,404 11,071 11,197 14,230 16,343 17,386 18,233 -35.66%
  QoQ % -15.06% -1.13% -21.31% -12.93% -6.00% -4.65% -
  Horiz. % 51.58% 60.72% 61.41% 78.05% 89.63% 95.35% 100.00%
NP to SH 9,404 11,071 11,202 14,242 16,356 17,402 18,245 -35.69%
  QoQ % -15.06% -1.17% -21.35% -12.92% -6.01% -4.62% -
  Horiz. % 51.54% 60.68% 61.40% 78.06% 89.65% 95.38% 100.00%
Tax Rate -18.48 % -31.59 % -35.66 % 0.02 % 19.99 % 21.42 % 20.94 % -
  QoQ % 41.50% 11.41% -178,400.00% -99.90% -6.68% 2.29% -
  Horiz. % -88.25% -150.86% -170.30% 0.10% 95.46% 102.29% 100.00%
Total Cost 279,401 277,351 277,113 265,755 256,381 242,079 237,850 11.32%
  QoQ % 0.74% 0.09% 4.27% 3.66% 5.91% 1.78% -
  Horiz. % 117.47% 116.61% 116.51% 111.73% 107.79% 101.78% 100.00%
Net Worth 189,600 187,199 184,799 184,799 184,799 182,399 182,399 2.61%
  QoQ % 1.28% 1.30% 0.00% 0.00% 1.32% 0.00% -
  Horiz. % 103.95% 102.63% 101.32% 101.32% 101.32% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,600 4,800 6,000 8,400 9,600 9,600 9,600 -47.97%
  QoQ % -25.00% -20.00% -28.57% -12.50% 0.00% 0.00% -
  Horiz. % 37.50% 50.00% 62.50% 87.50% 100.00% 100.00% 100.00%
Div Payout % 38.28 % 43.36 % 53.56 % 58.98 % 58.69 % 55.17 % 52.62 % -19.10%
  QoQ % -11.72% -19.04% -9.19% 0.49% 6.38% 4.85% -
  Horiz. % 72.75% 82.40% 101.79% 112.09% 111.54% 104.85% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 189,600 187,199 184,799 184,799 184,799 182,399 182,399 2.61%
  QoQ % 1.28% 1.30% 0.00% 0.00% 1.32% 0.00% -
  Horiz. % 103.95% 102.63% 101.32% 101.32% 101.32% 100.00% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.26 % 3.84 % 3.88 % 5.08 % 5.99 % 6.70 % 7.12 % -40.57%
  QoQ % -15.10% -1.03% -23.62% -15.19% -10.60% -5.90% -
  Horiz. % 45.79% 53.93% 54.49% 71.35% 84.13% 94.10% 100.00%
ROE 4.96 % 5.91 % 6.06 % 7.71 % 8.85 % 9.54 % 10.00 % -37.31%
  QoQ % -16.07% -2.48% -21.40% -12.88% -7.23% -4.60% -
  Horiz. % 49.60% 59.10% 60.60% 77.10% 88.50% 95.40% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 120.34 120.18 120.13 116.66 113.64 108.11 106.70 8.34%
  QoQ % 0.13% 0.04% 2.97% 2.66% 5.12% 1.32% -
  Horiz. % 112.78% 112.63% 112.59% 109.33% 106.50% 101.32% 100.00%
EPS 3.92 4.61 4.67 5.93 6.82 7.25 7.60 -35.66%
  QoQ % -14.97% -1.28% -21.25% -13.05% -5.93% -4.61% -
  Horiz. % 51.58% 60.66% 61.45% 78.03% 89.74% 95.39% 100.00%
DPS 1.50 2.00 2.50 3.50 4.00 4.00 4.00 -47.97%
  QoQ % -25.00% -20.00% -28.57% -12.50% 0.00% 0.00% -
  Horiz. % 37.50% 50.00% 62.50% 87.50% 100.00% 100.00% 100.00%
NAPS 0.7900 0.7800 0.7700 0.7700 0.7700 0.7600 0.7600 2.61%
  QoQ % 1.28% 1.30% 0.00% 0.00% 1.32% 0.00% -
  Horiz. % 103.95% 102.63% 101.32% 101.32% 101.32% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 120.34 120.18 120.13 116.66 113.64 108.11 106.70 8.34%
  QoQ % 0.13% 0.04% 2.97% 2.66% 5.12% 1.32% -
  Horiz. % 112.78% 112.63% 112.59% 109.33% 106.50% 101.32% 100.00%
EPS 3.92 4.61 4.67 5.93 6.82 7.25 7.60 -35.66%
  QoQ % -14.97% -1.28% -21.25% -13.05% -5.93% -4.61% -
  Horiz. % 51.58% 60.66% 61.45% 78.03% 89.74% 95.39% 100.00%
DPS 1.50 2.00 2.50 3.50 4.00 4.00 4.00 -47.97%
  QoQ % -25.00% -20.00% -28.57% -12.50% 0.00% 0.00% -
  Horiz. % 37.50% 50.00% 62.50% 87.50% 100.00% 100.00% 100.00%
NAPS 0.7900 0.7800 0.7700 0.7700 0.7700 0.7600 0.7600 2.61%
  QoQ % 1.28% 1.30% 0.00% 0.00% 1.32% 0.00% -
  Horiz. % 103.95% 102.63% 101.32% 101.32% 101.32% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8050 0.9550 0.9550 1.3700 1.5700 1.6100 1.5600 -
P/RPS 0.67 0.79 0.79 1.17 1.38 1.49 1.46 -40.48%
  QoQ % -15.19% 0.00% -32.48% -15.22% -7.38% 2.05% -
  Horiz. % 45.89% 54.11% 54.11% 80.14% 94.52% 102.05% 100.00%
P/EPS 20.54 20.70 20.46 23.09 23.04 22.20 20.52 0.06%
  QoQ % -0.77% 1.17% -11.39% 0.22% 3.78% 8.19% -
  Horiz. % 100.10% 100.88% 99.71% 112.52% 112.28% 108.19% 100.00%
EY 4.87 4.83 4.89 4.33 4.34 4.50 4.87 -
  QoQ % 0.83% -1.23% 12.93% -0.23% -3.56% -7.60% -
  Horiz. % 100.00% 99.18% 100.41% 88.91% 89.12% 92.40% 100.00%
DY 1.86 2.09 2.62 2.55 2.55 2.48 2.56 -19.16%
  QoQ % -11.00% -20.23% 2.75% 0.00% 2.82% -3.12% -
  Horiz. % 72.66% 81.64% 102.34% 99.61% 99.61% 96.88% 100.00%
P/NAPS 1.02 1.22 1.24 1.78 2.04 2.12 2.05 -37.18%
  QoQ % -16.39% -1.61% -30.34% -12.75% -3.77% 3.41% -
  Horiz. % 49.76% 59.51% 60.49% 86.83% 99.51% 103.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 27/02/18 22/11/17 24/08/17 29/05/17 -
Price 0.6700 0.8500 0.9300 1.0700 1.4600 1.6100 1.6500 -
P/RPS 0.56 0.71 0.77 0.92 1.28 1.49 1.55 -49.24%
  QoQ % -21.13% -7.79% -16.30% -28.12% -14.09% -3.87% -
  Horiz. % 36.13% 45.81% 49.68% 59.35% 82.58% 96.13% 100.00%
P/EPS 17.10 18.43 19.93 18.03 21.42 22.20 21.70 -14.67%
  QoQ % -7.22% -7.53% 10.54% -15.83% -3.51% 2.30% -
  Horiz. % 78.80% 84.93% 91.84% 83.09% 98.71% 102.30% 100.00%
EY 5.85 5.43 5.02 5.55 4.67 4.50 4.61 17.19%
  QoQ % 7.73% 8.17% -9.55% 18.84% 3.78% -2.39% -
  Horiz. % 126.90% 117.79% 108.89% 120.39% 101.30% 97.61% 100.00%
DY 2.24 2.35 2.69 3.27 2.74 2.48 2.42 -5.02%
  QoQ % -4.68% -12.64% -17.74% 19.34% 10.48% 2.48% -
  Horiz. % 92.56% 97.11% 111.16% 135.12% 113.22% 102.48% 100.00%
P/NAPS 0.85 1.09 1.21 1.39 1.90 2.12 2.17 -46.43%
  QoQ % -22.02% -9.92% -12.95% -26.84% -10.38% -2.30% -
  Horiz. % 39.17% 50.23% 55.76% 64.06% 87.56% 97.70% 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.
 


 

258  331  539  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 HSI-C7K 0.34-0.02 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.17+0.01 
 THHEAVY 0.125+0.005 
 SUPERMX 1.42+0.11 
 TDM 0.32+0.02 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers