Highlights

[OFI] QoQ TTM Result on 2013-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -9.65%    YoY -     -1.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 225,647 220,330 214,274 212,100 212,405 208,647 201,808 7.71%
  QoQ % 2.41% 2.83% 1.02% -0.14% 1.80% 3.39% -
  Horiz. % 111.81% 109.18% 106.18% 105.10% 105.25% 103.39% 100.00%
PBT 20,077 18,703 18,898 16,311 17,905 16,304 14,497 24.17%
  QoQ % 7.35% -1.03% 15.86% -8.90% 9.82% 12.46% -
  Horiz. % 138.49% 129.01% 130.36% 112.51% 123.51% 112.46% 100.00%
Tax -4,572 -4,042 -3,565 -3,459 -3,586 -3,301 -3,121 28.90%
  QoQ % -13.11% -13.38% -3.06% 3.54% -8.63% -5.77% -
  Horiz. % 146.49% 129.51% 114.23% 110.83% 114.90% 105.77% 100.00%
NP 15,505 14,661 15,333 12,852 14,319 13,003 11,376 22.86%
  QoQ % 5.76% -4.38% 19.30% -10.25% 10.12% 14.30% -
  Horiz. % 136.30% 128.88% 134.78% 112.97% 125.87% 114.30% 100.00%
NP to SH 15,503 14,663 15,297 12,773 14,138 12,769 11,065 25.13%
  QoQ % 5.73% -4.14% 19.76% -9.65% 10.72% 15.40% -
  Horiz. % 140.11% 132.52% 138.25% 115.44% 127.77% 115.40% 100.00%
Tax Rate 22.77 % 21.61 % 18.86 % 21.21 % 20.03 % 20.25 % 21.53 % 3.79%
  QoQ % 5.37% 14.58% -11.08% 5.89% -1.09% -5.95% -
  Horiz. % 105.76% 100.37% 87.60% 98.51% 93.03% 94.05% 100.00%
Total Cost 210,142 205,669 198,941 199,248 198,086 195,644 190,432 6.77%
  QoQ % 2.17% 3.38% -0.15% 0.59% 1.25% 2.74% -
  Horiz. % 110.35% 108.00% 104.47% 104.63% 104.02% 102.74% 100.00%
Net Worth 142,112 138,499 136,732 132,653 131,302 129,627 126,599 7.99%
  QoQ % 2.61% 1.29% 3.07% 1.03% 1.29% 2.39% -
  Horiz. % 112.25% 109.40% 108.00% 104.78% 103.71% 102.39% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,798 4,798 5,399 4,799 4,798 4,800 4,200 9.25%
  QoQ % 0.00% -11.14% 12.49% 0.02% -0.04% 14.28% -
  Horiz. % 114.23% 114.22% 128.54% 114.27% 114.24% 114.28% 100.00%
Div Payout % 30.95 % 32.72 % 35.30 % 37.58 % 33.94 % 37.60 % 37.96 % -12.69%
  QoQ % -5.41% -7.31% -6.07% 10.72% -9.73% -0.95% -
  Horiz. % 81.53% 86.20% 92.99% 99.00% 89.41% 99.05% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 142,112 138,499 136,732 132,653 131,302 129,627 126,599 7.99%
  QoQ % 2.61% 1.29% 3.07% 1.03% 1.29% 2.39% -
  Horiz. % 112.25% 109.40% 108.00% 104.78% 103.71% 102.39% 100.00%
NOSH 59,963 59,956 59,970 60,024 59,955 60,012 60,000 -0.04%
  QoQ % 0.01% -0.02% -0.09% 0.12% -0.10% 0.02% -
  Horiz. % 99.94% 99.93% 99.95% 100.04% 99.93% 100.02% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.87 % 6.65 % 7.16 % 6.06 % 6.74 % 6.23 % 5.64 % 14.02%
  QoQ % 3.31% -7.12% 18.15% -10.09% 8.19% 10.46% -
  Horiz. % 121.81% 117.91% 126.95% 107.45% 119.50% 110.46% 100.00%
ROE 10.91 % 10.59 % 11.19 % 9.63 % 10.77 % 9.85 % 8.74 % 15.89%
  QoQ % 3.02% -5.36% 16.20% -10.58% 9.34% 12.70% -
  Horiz. % 124.83% 121.17% 128.03% 110.18% 123.23% 112.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 376.31 367.48 357.30 353.36 354.27 347.67 336.35 7.75%
  QoQ % 2.40% 2.85% 1.12% -0.26% 1.90% 3.37% -
  Horiz. % 111.88% 109.26% 106.23% 105.06% 105.33% 103.37% 100.00%
EPS 25.85 24.46 25.51 21.28 23.58 21.28 18.44 25.18%
  QoQ % 5.68% -4.12% 19.88% -9.75% 10.81% 15.40% -
  Horiz. % 140.18% 132.65% 138.34% 115.40% 127.87% 115.40% 100.00%
DPS 8.00 8.00 9.00 8.00 8.00 8.00 7.00 9.28%
  QoQ % 0.00% -11.11% 12.50% 0.00% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 128.57% 114.29% 114.29% 114.29% 100.00%
NAPS 2.3700 2.3100 2.2800 2.2100 2.1900 2.1600 2.1100 8.03%
  QoQ % 2.60% 1.32% 3.17% 0.91% 1.39% 2.37% -
  Horiz. % 112.32% 109.48% 108.06% 104.74% 103.79% 102.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 94.02 91.80 89.28 88.38 88.50 86.94 84.09 7.70%
  QoQ % 2.42% 2.82% 1.02% -0.14% 1.79% 3.39% -
  Horiz. % 111.81% 109.17% 106.17% 105.10% 105.24% 103.39% 100.00%
EPS 6.46 6.11 6.37 5.32 5.89 5.32 4.61 25.15%
  QoQ % 5.73% -4.08% 19.74% -9.68% 10.71% 15.40% -
  Horiz. % 140.13% 132.54% 138.18% 115.40% 127.77% 115.40% 100.00%
DPS 2.00 2.00 2.25 2.00 2.00 2.00 1.75 9.28%
  QoQ % 0.00% -11.11% 12.50% 0.00% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 128.57% 114.29% 114.29% 114.29% 100.00%
NAPS 0.5921 0.5771 0.5697 0.5527 0.5471 0.5401 0.5275 7.98%
  QoQ % 2.60% 1.30% 3.08% 1.02% 1.30% 2.39% -
  Horiz. % 112.25% 109.40% 108.00% 104.78% 103.72% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.3000 2.0200 1.8700 1.7000 1.6700 1.6800 1.5400 -
P/RPS 0.61 0.55 0.52 0.48 0.47 0.48 0.46 20.64%
  QoQ % 10.91% 5.77% 8.33% 2.13% -2.08% 4.35% -
  Horiz. % 132.61% 119.57% 113.04% 104.35% 102.17% 104.35% 100.00%
P/EPS 8.90 8.26 7.33 7.99 7.08 7.90 8.35 4.33%
  QoQ % 7.75% 12.69% -8.26% 12.85% -10.38% -5.39% -
  Horiz. % 106.59% 98.92% 87.78% 95.69% 84.79% 94.61% 100.00%
EY 11.24 12.11 13.64 12.52 14.12 12.66 11.98 -4.15%
  QoQ % -7.18% -11.22% 8.95% -11.33% 11.53% 5.68% -
  Horiz. % 93.82% 101.09% 113.86% 104.51% 117.86% 105.68% 100.00%
DY 3.48 3.96 4.81 4.71 4.79 4.76 4.55 -16.33%
  QoQ % -12.12% -17.67% 2.12% -1.67% 0.63% 4.62% -
  Horiz. % 76.48% 87.03% 105.71% 103.52% 105.27% 104.62% 100.00%
P/NAPS 0.97 0.87 0.82 0.77 0.76 0.78 0.73 20.80%
  QoQ % 11.49% 6.10% 6.49% 1.32% -2.56% 6.85% -
  Horiz. % 132.88% 119.18% 112.33% 105.48% 104.11% 106.85% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 28/08/13 28/05/13 26/02/13 22/11/12 28/08/12 -
Price 2.3200 2.2400 1.7500 2.0100 1.7100 1.7000 1.8800 -
P/RPS 0.62 0.61 0.49 0.57 0.48 0.49 0.56 7.00%
  QoQ % 1.64% 24.49% -14.04% 18.75% -2.04% -12.50% -
  Horiz. % 110.71% 108.93% 87.50% 101.79% 85.71% 87.50% 100.00%
P/EPS 8.97 9.16 6.86 9.45 7.25 7.99 10.19 -8.13%
  QoQ % -2.07% 33.53% -27.41% 30.34% -9.26% -21.59% -
  Horiz. % 88.03% 89.89% 67.32% 92.74% 71.15% 78.41% 100.00%
EY 11.14 10.92 14.58 10.59 13.79 12.52 9.81 8.82%
  QoQ % 2.01% -25.10% 37.68% -23.21% 10.14% 27.62% -
  Horiz. % 113.56% 111.31% 148.62% 107.95% 140.57% 127.62% 100.00%
DY 3.45 3.57 5.14 3.98 4.68 4.71 3.72 -4.89%
  QoQ % -3.36% -30.54% 29.15% -14.96% -0.64% 26.61% -
  Horiz. % 92.74% 95.97% 138.17% 106.99% 125.81% 126.61% 100.00%
P/NAPS 0.98 0.97 0.77 0.91 0.78 0.79 0.89 6.61%
  QoQ % 1.03% 25.97% -15.38% 16.67% -1.27% -11.24% -
  Horiz. % 110.11% 108.99% 86.52% 102.25% 87.64% 88.76% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers