Highlights

[OFI] QoQ TTM Result on 2014-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     4.31%    YoY -     26.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 233,484 231,615 233,483 226,889 225,647 220,330 214,274 5.87%
  QoQ % 0.81% -0.80% 2.91% 0.55% 2.41% 2.83% -
  Horiz. % 108.97% 108.09% 108.96% 105.89% 105.31% 102.83% 100.00%
PBT 21,487 19,371 19,769 20,641 20,077 18,703 18,898 8.91%
  QoQ % 10.92% -2.01% -4.22% 2.81% 7.35% -1.03% -
  Horiz. % 113.70% 102.50% 104.61% 109.22% 106.24% 98.97% 100.00%
Tax -3,688 -4,025 -4,379 -4,434 -4,572 -4,042 -3,565 2.28%
  QoQ % 8.37% 8.08% 1.24% 3.02% -13.11% -13.38% -
  Horiz. % 103.45% 112.90% 122.83% 124.38% 128.25% 113.38% 100.00%
NP 17,799 15,346 15,390 16,207 15,505 14,661 15,333 10.42%
  QoQ % 15.98% -0.29% -5.04% 4.53% 5.76% -4.38% -
  Horiz. % 116.08% 100.08% 100.37% 105.70% 101.12% 95.62% 100.00%
NP to SH 17,767 15,314 15,350 16,171 15,503 14,663 15,297 10.46%
  QoQ % 16.02% -0.23% -5.08% 4.31% 5.73% -4.14% -
  Horiz. % 116.15% 100.11% 100.35% 105.71% 101.35% 95.86% 100.00%
Tax Rate 17.16 % 20.78 % 22.15 % 21.48 % 22.77 % 21.61 % 18.86 % -6.09%
  QoQ % -17.42% -6.19% 3.12% -5.67% 5.37% 14.58% -
  Horiz. % 90.99% 110.18% 117.44% 113.89% 120.73% 114.58% 100.00%
Total Cost 215,685 216,269 218,093 210,682 210,142 205,669 198,941 5.52%
  QoQ % -0.27% -0.84% 3.52% 0.26% 2.17% 3.38% -
  Horiz. % 108.42% 108.71% 109.63% 105.90% 105.63% 103.38% 100.00%
Net Worth 154,242 148,091 147,554 119,958 142,112 138,499 136,732 8.34%
  QoQ % 4.15% 0.36% 23.00% -15.59% 2.61% 1.29% -
  Horiz. % 112.81% 108.31% 107.91% 87.73% 103.93% 101.29% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,698 5,697 5,697 5,697 4,798 4,798 5,399 3.65%
  QoQ % 0.02% -0.00% 0.00% 18.73% 0.00% -11.14% -
  Horiz. % 105.54% 105.52% 105.52% 105.51% 88.87% 88.86% 100.00%
Div Payout % 32.07 % 37.20 % 37.12 % 35.23 % 30.95 % 32.72 % 35.30 % -6.18%
  QoQ % -13.79% 0.22% 5.36% 13.83% -5.41% -7.31% -
  Horiz. % 90.85% 105.38% 105.16% 99.80% 87.68% 92.69% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 154,242 148,091 147,554 119,958 142,112 138,499 136,732 8.34%
  QoQ % 4.15% 0.36% 23.00% -15.59% 2.61% 1.29% -
  Horiz. % 112.81% 108.31% 107.91% 87.73% 103.93% 101.29% 100.00%
NOSH 60,016 59,955 59,981 59,979 59,963 59,956 59,970 0.05%
  QoQ % 0.10% -0.04% 0.00% 0.03% 0.01% -0.02% -
  Horiz. % 100.08% 99.98% 100.02% 100.01% 99.99% 99.98% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.62 % 6.63 % 6.59 % 7.14 % 6.87 % 6.65 % 7.16 % 4.23%
  QoQ % 14.93% 0.61% -7.70% 3.93% 3.31% -7.12% -
  Horiz. % 106.42% 92.60% 92.04% 99.72% 95.95% 92.88% 100.00%
ROE 11.52 % 10.34 % 10.40 % 13.48 % 10.91 % 10.59 % 11.19 % 1.95%
  QoQ % 11.41% -0.58% -22.85% 23.56% 3.02% -5.36% -
  Horiz. % 102.95% 92.40% 92.94% 120.46% 97.50% 94.64% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 389.03 386.31 389.26 378.28 376.31 367.48 357.30 5.82%
  QoQ % 0.70% -0.76% 2.90% 0.52% 2.40% 2.85% -
  Horiz. % 108.88% 108.12% 108.94% 105.87% 105.32% 102.85% 100.00%
EPS 29.60 25.54 25.59 26.96 25.85 24.46 25.51 10.39%
  QoQ % 15.90% -0.20% -5.08% 4.29% 5.68% -4.12% -
  Horiz. % 116.03% 100.12% 100.31% 105.68% 101.33% 95.88% 100.00%
DPS 9.50 9.50 9.50 9.50 8.00 8.00 9.00 3.66%
  QoQ % 0.00% 0.00% 0.00% 18.75% 0.00% -11.11% -
  Horiz. % 105.56% 105.56% 105.56% 105.56% 88.89% 88.89% 100.00%
NAPS 2.5700 2.4700 2.4600 2.0000 2.3700 2.3100 2.2800 8.29%
  QoQ % 4.05% 0.41% 23.00% -15.61% 2.60% 1.32% -
  Horiz. % 112.72% 108.33% 107.89% 87.72% 103.95% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 97.29 96.51 97.28 94.54 94.02 91.80 89.28 5.88%
  QoQ % 0.81% -0.79% 2.90% 0.55% 2.42% 2.82% -
  Horiz. % 108.97% 108.10% 108.96% 105.89% 105.31% 102.82% 100.00%
EPS 7.40 6.38 6.40 6.74 6.46 6.11 6.37 10.48%
  QoQ % 15.99% -0.31% -5.04% 4.33% 5.73% -4.08% -
  Horiz. % 116.17% 100.16% 100.47% 105.81% 101.41% 95.92% 100.00%
DPS 2.37 2.37 2.37 2.37 2.00 2.00 2.25 3.51%
  QoQ % 0.00% 0.00% 0.00% 18.50% 0.00% -11.11% -
  Horiz. % 105.33% 105.33% 105.33% 105.33% 88.89% 88.89% 100.00%
NAPS 0.6427 0.6170 0.6148 0.4998 0.5921 0.5771 0.5697 8.35%
  QoQ % 4.17% 0.36% 23.01% -15.59% 2.60% 1.30% -
  Horiz. % 112.81% 108.30% 107.92% 87.73% 103.93% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.7600 2.9900 2.6500 2.4600 2.3000 2.0200 1.8700 -
P/RPS 0.71 0.77 0.68 0.65 0.61 0.55 0.52 23.01%
  QoQ % -7.79% 13.24% 4.62% 6.56% 10.91% 5.77% -
  Horiz. % 136.54% 148.08% 130.77% 125.00% 117.31% 105.77% 100.00%
P/EPS 9.32 11.71 10.36 9.12 8.90 8.26 7.33 17.31%
  QoQ % -20.41% 13.03% 13.60% 2.47% 7.75% 12.69% -
  Horiz. % 127.15% 159.75% 141.34% 124.42% 121.42% 112.69% 100.00%
EY 10.73 8.54 9.66 10.96 11.24 12.11 13.64 -14.75%
  QoQ % 25.64% -11.59% -11.86% -2.49% -7.18% -11.22% -
  Horiz. % 78.67% 62.61% 70.82% 80.35% 82.40% 88.78% 100.00%
DY 3.44 3.18 3.58 3.86 3.48 3.96 4.81 -19.98%
  QoQ % 8.18% -11.17% -7.25% 10.92% -12.12% -17.67% -
  Horiz. % 71.52% 66.11% 74.43% 80.25% 72.35% 82.33% 100.00%
P/NAPS 1.07 1.21 1.08 1.23 0.97 0.87 0.82 19.35%
  QoQ % -11.57% 12.04% -12.20% 26.80% 11.49% 6.10% -
  Horiz. % 130.49% 147.56% 131.71% 150.00% 118.29% 106.10% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 28/08/14 29/05/14 25/02/14 21/11/13 28/08/13 -
Price 3.0000 2.9700 3.0000 2.6700 2.3200 2.2400 1.7500 -
P/RPS 0.77 0.77 0.77 0.71 0.62 0.61 0.49 35.05%
  QoQ % 0.00% 0.00% 8.45% 14.52% 1.64% 24.49% -
  Horiz. % 157.14% 157.14% 157.14% 144.90% 126.53% 124.49% 100.00%
P/EPS 10.13 11.63 11.72 9.90 8.97 9.16 6.86 29.58%
  QoQ % -12.90% -0.77% 18.38% 10.37% -2.07% 33.53% -
  Horiz. % 147.67% 169.53% 170.85% 144.31% 130.76% 133.53% 100.00%
EY 9.87 8.60 8.53 10.10 11.14 10.92 14.58 -22.85%
  QoQ % 14.77% 0.82% -15.54% -9.34% 2.01% -25.10% -
  Horiz. % 67.70% 58.98% 58.50% 69.27% 76.41% 74.90% 100.00%
DY 3.17 3.20 3.17 3.56 3.45 3.57 5.14 -27.48%
  QoQ % -0.94% 0.95% -10.96% 3.19% -3.36% -30.54% -
  Horiz. % 61.67% 62.26% 61.67% 69.26% 67.12% 69.46% 100.00%
P/NAPS 1.17 1.20 1.22 1.34 0.98 0.97 0.77 32.07%
  QoQ % -2.50% -1.64% -8.96% 36.73% 1.03% 25.97% -
  Horiz. % 151.95% 155.84% 158.44% 174.03% 127.27% 125.97% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers