Highlights

[OFI] QoQ TTM Result on 2015-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     21.06%    YoY -     33.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 240,451 234,959 233,127 237,028 233,484 231,615 233,483 1.97%
  QoQ % 2.34% 0.79% -1.65% 1.52% 0.81% -0.80% -
  Horiz. % 102.98% 100.63% 99.85% 101.52% 100.00% 99.20% 100.00%
PBT 34,589 37,046 29,082 25,424 21,487 19,371 19,769 45.05%
  QoQ % -6.63% 27.38% 14.39% 18.32% 10.92% -2.01% -
  Horiz. % 174.97% 187.39% 147.11% 128.61% 108.69% 97.99% 100.00%
Tax -5,470 -6,038 -4,720 -3,915 -3,688 -4,025 -4,379 15.94%
  QoQ % 9.41% -27.92% -20.56% -6.16% 8.37% 8.08% -
  Horiz. % 124.91% 137.89% 107.79% 89.40% 84.22% 91.92% 100.00%
NP 29,119 31,008 24,362 21,509 17,799 15,346 15,390 52.80%
  QoQ % -6.09% 27.28% 13.26% 20.84% 15.98% -0.29% -
  Horiz. % 189.21% 201.48% 158.30% 139.76% 115.65% 99.71% 100.00%
NP to SH 29,113 31,000 24,357 21,509 17,767 15,314 15,350 53.04%
  QoQ % -6.09% 27.27% 13.24% 21.06% 16.02% -0.23% -
  Horiz. % 189.66% 201.95% 158.68% 140.12% 115.75% 99.77% 100.00%
Tax Rate 15.81 % 16.30 % 16.23 % 15.40 % 17.16 % 20.78 % 22.15 % -20.08%
  QoQ % -3.01% 0.43% 5.39% -10.26% -17.42% -6.19% -
  Horiz. % 71.38% 73.59% 73.27% 69.53% 77.47% 93.81% 100.00%
Total Cost 211,332 203,951 208,765 215,519 215,685 216,269 218,093 -2.07%
  QoQ % 3.62% -2.31% -3.13% -0.08% -0.27% -0.84% -
  Horiz. % 96.90% 93.52% 95.72% 98.82% 98.90% 99.16% 100.00%
Net Worth 175,200 170,399 163,119 160,136 154,242 148,091 147,554 12.09%
  QoQ % 2.82% 4.46% 1.86% 3.82% 4.15% 0.36% -
  Horiz. % 118.74% 115.48% 110.55% 108.53% 104.53% 100.36% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,797 9,598 7,197 6,597 5,698 5,697 5,697 52.97%
  QoQ % 12.50% 33.36% 9.09% 15.79% 0.02% -0.00% -
  Horiz. % 189.53% 168.47% 126.33% 115.81% 100.02% 100.00% 100.00%
Div Payout % 37.09 % 30.96 % 29.55 % 30.67 % 32.07 % 37.20 % 37.12 % -0.05%
  QoQ % 19.80% 4.77% -3.65% -4.37% -13.79% 0.22% -
  Horiz. % 99.92% 83.41% 79.61% 82.62% 86.40% 100.22% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 175,200 170,399 163,119 160,136 154,242 148,091 147,554 12.09%
  QoQ % 2.82% 4.46% 1.86% 3.82% 4.15% 0.36% -
  Horiz. % 118.74% 115.48% 110.55% 108.53% 104.53% 100.36% 100.00%
NOSH 240,000 240,000 59,970 59,976 60,016 59,955 59,981 151.40%
  QoQ % 0.00% 300.20% -0.01% -0.07% 0.10% -0.04% -
  Horiz. % 400.12% 400.12% 99.98% 99.99% 100.06% 99.96% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.11 % 13.20 % 10.45 % 9.07 % 7.62 % 6.63 % 6.59 % 49.86%
  QoQ % -8.26% 26.32% 15.21% 19.03% 14.93% 0.61% -
  Horiz. % 183.76% 200.30% 158.57% 137.63% 115.63% 100.61% 100.00%
ROE 16.62 % 18.19 % 14.93 % 13.43 % 11.52 % 10.34 % 10.40 % 36.57%
  QoQ % -8.63% 21.84% 11.17% 16.58% 11.41% -0.58% -
  Horiz. % 159.81% 174.90% 143.56% 129.13% 110.77% 99.42% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.19 97.90 388.74 395.20 389.03 386.31 389.26 -59.44%
  QoQ % 2.34% -74.82% -1.63% 1.59% 0.70% -0.76% -
  Horiz. % 25.74% 25.15% 99.87% 101.53% 99.94% 99.24% 100.00%
EPS 12.13 12.92 40.62 35.86 29.60 25.54 25.59 -39.12%
  QoQ % -6.11% -68.19% 13.27% 21.15% 15.90% -0.20% -
  Horiz. % 47.40% 50.49% 158.73% 140.13% 115.67% 99.80% 100.00%
DPS 4.50 4.00 12.00 11.00 9.50 9.50 9.50 -39.15%
  QoQ % 12.50% -66.67% 9.09% 15.79% 0.00% 0.00% -
  Horiz. % 47.37% 42.11% 126.32% 115.79% 100.00% 100.00% 100.00%
NAPS 0.7300 0.7100 2.7200 2.6700 2.5700 2.4700 2.4600 -55.41%
  QoQ % 2.82% -73.90% 1.87% 3.89% 4.05% 0.41% -
  Horiz. % 29.67% 28.86% 110.57% 108.54% 104.47% 100.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.19 97.90 97.14 98.76 97.29 96.51 97.28 1.98%
  QoQ % 2.34% 0.78% -1.64% 1.51% 0.81% -0.79% -
  Horiz. % 102.99% 100.64% 99.86% 101.52% 100.01% 99.21% 100.00%
EPS 12.13 12.92 10.15 8.96 7.40 6.38 6.40 52.97%
  QoQ % -6.11% 27.29% 13.28% 21.08% 15.99% -0.31% -
  Horiz. % 189.53% 201.88% 158.59% 140.00% 115.62% 99.69% 100.00%
DPS 4.50 4.00 3.00 2.75 2.37 2.37 2.37 53.16%
  QoQ % 12.50% 33.33% 9.09% 16.03% 0.00% 0.00% -
  Horiz. % 189.87% 168.78% 126.58% 116.03% 100.00% 100.00% 100.00%
NAPS 0.7300 0.7100 0.6797 0.6672 0.6427 0.6170 0.6148 12.10%
  QoQ % 2.82% 4.46% 1.87% 3.81% 4.17% 0.36% -
  Horiz. % 118.74% 115.48% 110.56% 108.52% 104.54% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.4700 1.5100 5.8600 4.1900 2.7600 2.9900 2.6500 -
P/RPS 2.47 1.54 1.51 1.06 0.71 0.77 0.68 135.74%
  QoQ % 60.39% 1.99% 42.45% 49.30% -7.79% 13.24% -
  Horiz. % 363.24% 226.47% 222.06% 155.88% 104.41% 113.24% 100.00%
P/EPS 20.36 11.69 14.43 11.68 9.32 11.71 10.36 56.70%
  QoQ % 74.17% -18.99% 23.54% 25.32% -20.41% 13.03% -
  Horiz. % 196.53% 112.84% 139.29% 112.74% 89.96% 113.03% 100.00%
EY 4.91 8.55 6.93 8.56 10.73 8.54 9.66 -36.23%
  QoQ % -42.57% 23.38% -19.04% -20.22% 25.64% -11.59% -
  Horiz. % 50.83% 88.51% 71.74% 88.61% 111.08% 88.41% 100.00%
DY 1.82 2.65 2.05 2.63 3.44 3.18 3.58 -36.22%
  QoQ % -31.32% 29.27% -22.05% -23.55% 8.18% -11.17% -
  Horiz. % 50.84% 74.02% 57.26% 73.46% 96.09% 88.83% 100.00%
P/NAPS 3.38 2.13 2.15 1.57 1.07 1.21 1.08 113.51%
  QoQ % 58.69% -0.93% 36.94% 46.73% -11.57% 12.04% -
  Horiz. % 312.96% 197.22% 199.07% 145.37% 99.07% 112.04% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 -
Price 2.1300 2.3500 5.7500 5.9900 3.0000 2.9700 3.0000 -
P/RPS 2.13 2.40 1.48 1.52 0.77 0.77 0.77 96.69%
  QoQ % -11.25% 62.16% -2.63% 97.40% 0.00% 0.00% -
  Horiz. % 276.62% 311.69% 192.21% 197.40% 100.00% 100.00% 100.00%
P/EPS 17.56 18.19 14.16 16.70 10.13 11.63 11.72 30.84%
  QoQ % -3.46% 28.46% -15.21% 64.86% -12.90% -0.77% -
  Horiz. % 149.83% 155.20% 120.82% 142.49% 86.43% 99.23% 100.00%
EY 5.70 5.50 7.06 5.99 9.87 8.60 8.53 -23.51%
  QoQ % 3.64% -22.10% 17.86% -39.31% 14.77% 0.82% -
  Horiz. % 66.82% 64.48% 82.77% 70.22% 115.71% 100.82% 100.00%
DY 2.11 1.70 2.09 1.84 3.17 3.20 3.17 -23.71%
  QoQ % 24.12% -18.66% 13.59% -41.96% -0.94% 0.95% -
  Horiz. % 66.56% 53.63% 65.93% 58.04% 100.00% 100.95% 100.00%
P/NAPS 2.92 3.31 2.11 2.24 1.17 1.20 1.22 78.65%
  QoQ % -11.78% 56.87% -5.80% 91.45% -2.50% -1.64% -
  Horiz. % 239.34% 271.31% 172.95% 183.61% 95.90% 98.36% 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.
 


 

321  265  545  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.785+0.04 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers