Highlights

[OFI] QoQ TTM Result on 2017-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     0.49%    YoY -     -28.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 279,985 272,724 259,465 256,083 254,598 255,555 251,605 7.36%
  QoQ % 2.66% 5.11% 1.32% 0.58% -0.37% 1.57% -
  Horiz. % 111.28% 108.39% 103.12% 101.78% 101.19% 101.57% 100.00%
PBT 14,233 20,426 22,126 23,062 23,228 21,861 29,072 -37.80%
  QoQ % -30.32% -7.68% -4.06% -0.71% 6.25% -24.80% -
  Horiz. % 48.96% 70.26% 76.11% 79.33% 79.90% 75.20% 100.00%
Tax -3 -4,083 -4,740 -4,829 -5,066 -3,716 -5,583 -99.33%
  QoQ % 99.93% 13.86% 1.84% 4.68% -36.33% 33.44% -
  Horiz. % 0.05% 73.13% 84.90% 86.49% 90.74% 66.56% 100.00%
NP 14,230 16,343 17,386 18,233 18,162 18,145 23,489 -28.34%
  QoQ % -12.93% -6.00% -4.65% 0.39% 0.09% -22.75% -
  Horiz. % 60.58% 69.58% 74.02% 77.62% 77.32% 77.25% 100.00%
NP to SH 14,242 16,356 17,402 18,245 18,156 18,139 23,482 -28.28%
  QoQ % -12.92% -6.01% -4.62% 0.49% 0.09% -22.75% -
  Horiz. % 60.65% 69.65% 74.11% 77.70% 77.32% 77.25% 100.00%
Tax Rate 0.02 % 19.99 % 21.42 % 20.94 % 21.81 % 17.00 % 19.20 % -98.96%
  QoQ % -99.90% -6.68% 2.29% -3.99% 28.29% -11.46% -
  Horiz. % 0.10% 104.11% 111.56% 109.06% 113.59% 88.54% 100.00%
Total Cost 265,755 256,381 242,079 237,850 236,436 237,410 228,116 10.69%
  QoQ % 3.66% 5.91% 1.78% 0.60% -0.41% 4.07% -
  Horiz. % 116.50% 112.39% 106.12% 104.27% 103.65% 104.07% 100.00%
Net Worth 184,799 184,799 182,399 182,399 180,000 177,600 175,200 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,400 9,600 9,600 9,600 9,600 9,600 10,800 -15.39%
  QoQ % -12.50% 0.00% 0.00% 0.00% 0.00% -11.11% -
  Horiz. % 77.78% 88.89% 88.89% 88.89% 88.89% 88.89% 100.00%
Div Payout % 58.98 % 58.69 % 55.17 % 52.62 % 52.88 % 52.92 % 45.99 % 17.99%
  QoQ % 0.49% 6.38% 4.85% -0.49% -0.08% 15.07% -
  Horiz. % 128.25% 127.61% 119.96% 114.42% 114.98% 115.07% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 184,799 184,799 182,399 182,399 180,000 177,600 175,200 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.08 % 5.99 % 6.70 % 7.12 % 7.13 % 7.10 % 9.34 % -33.29%
  QoQ % -15.19% -10.60% -5.90% -0.14% 0.42% -23.98% -
  Horiz. % 54.39% 64.13% 71.73% 76.23% 76.34% 76.02% 100.00%
ROE 7.71 % 8.85 % 9.54 % 10.00 % 10.09 % 10.21 % 13.40 % -30.75%
  QoQ % -12.88% -7.23% -4.60% -0.89% -1.18% -23.81% -
  Horiz. % 57.54% 66.04% 71.19% 74.63% 75.30% 76.19% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 116.66 113.64 108.11 106.70 106.08 106.48 104.84 7.36%
  QoQ % 2.66% 5.12% 1.32% 0.58% -0.38% 1.56% -
  Horiz. % 111.27% 108.39% 103.12% 101.77% 101.18% 101.56% 100.00%
EPS 5.93 6.82 7.25 7.60 7.57 7.56 9.78 -28.30%
  QoQ % -13.05% -5.93% -4.61% 0.40% 0.13% -22.70% -
  Horiz. % 60.63% 69.73% 74.13% 77.71% 77.40% 77.30% 100.00%
DPS 3.50 4.00 4.00 4.00 4.00 4.00 4.50 -15.39%
  QoQ % -12.50% 0.00% 0.00% 0.00% 0.00% -11.11% -
  Horiz. % 77.78% 88.89% 88.89% 88.89% 88.89% 88.89% 100.00%
NAPS 0.7700 0.7700 0.7600 0.7600 0.7500 0.7400 0.7300 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 116.66 113.64 108.11 106.70 106.08 106.48 104.84 7.36%
  QoQ % 2.66% 5.12% 1.32% 0.58% -0.38% 1.56% -
  Horiz. % 111.27% 108.39% 103.12% 101.77% 101.18% 101.56% 100.00%
EPS 5.93 6.82 7.25 7.60 7.57 7.56 9.78 -28.30%
  QoQ % -13.05% -5.93% -4.61% 0.40% 0.13% -22.70% -
  Horiz. % 60.63% 69.73% 74.13% 77.71% 77.40% 77.30% 100.00%
DPS 3.50 4.00 4.00 4.00 4.00 4.00 4.50 -15.39%
  QoQ % -12.50% 0.00% 0.00% 0.00% 0.00% -11.11% -
  Horiz. % 77.78% 88.89% 88.89% 88.89% 88.89% 88.89% 100.00%
NAPS 0.7700 0.7700 0.7600 0.7600 0.7500 0.7400 0.7300 3.61%
  QoQ % 0.00% 1.32% 0.00% 1.33% 1.35% 1.37% -
  Horiz. % 105.48% 105.48% 104.11% 104.11% 102.74% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.3700 1.5700 1.6100 1.5600 1.3700 1.7400 2.5000 -
P/RPS 1.17 1.38 1.49 1.46 1.29 1.63 2.38 -37.63%
  QoQ % -15.22% -7.38% 2.05% 13.18% -20.86% -31.51% -
  Horiz. % 49.16% 57.98% 62.61% 61.34% 54.20% 68.49% 100.00%
P/EPS 23.09 23.04 22.20 20.52 18.11 23.02 25.55 -6.51%
  QoQ % 0.22% 3.78% 8.19% 13.31% -21.33% -9.90% -
  Horiz. % 90.37% 90.18% 86.89% 80.31% 70.88% 90.10% 100.00%
EY 4.33 4.34 4.50 4.87 5.52 4.34 3.91 7.02%
  QoQ % -0.23% -3.56% -7.60% -11.78% 27.19% 11.00% -
  Horiz. % 110.74% 111.00% 115.09% 124.55% 141.18% 111.00% 100.00%
DY 2.55 2.55 2.48 2.56 2.92 2.30 1.80 26.06%
  QoQ % 0.00% 2.82% -3.12% -12.33% 26.96% 27.78% -
  Horiz. % 141.67% 141.67% 137.78% 142.22% 162.22% 127.78% 100.00%
P/NAPS 1.78 2.04 2.12 2.05 1.83 2.35 3.42 -35.22%
  QoQ % -12.75% -3.77% 3.41% 12.02% -22.13% -31.29% -
  Horiz. % 52.05% 59.65% 61.99% 59.94% 53.51% 68.71% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 24/08/17 29/05/17 21/02/17 24/11/16 23/08/16 -
Price 1.0700 1.4600 1.6100 1.6500 1.5100 1.4400 1.8200 -
P/RPS 0.92 1.28 1.49 1.55 1.42 1.35 1.74 -34.54%
  QoQ % -28.12% -14.09% -3.87% 9.15% 5.19% -22.41% -
  Horiz. % 52.87% 73.56% 85.63% 89.08% 81.61% 77.59% 100.00%
P/EPS 18.03 21.42 22.20 21.70 19.96 19.05 18.60 -2.05%
  QoQ % -15.83% -3.51% 2.30% 8.72% 4.78% 2.42% -
  Horiz. % 96.94% 115.16% 119.35% 116.67% 107.31% 102.42% 100.00%
EY 5.55 4.67 4.50 4.61 5.01 5.25 5.38 2.09%
  QoQ % 18.84% 3.78% -2.39% -7.98% -4.57% -2.42% -
  Horiz. % 103.16% 86.80% 83.64% 85.69% 93.12% 97.58% 100.00%
DY 3.27 2.74 2.48 2.42 2.65 2.78 2.47 20.51%
  QoQ % 19.34% 10.48% 2.48% -8.68% -4.68% 12.55% -
  Horiz. % 132.39% 110.93% 100.40% 97.98% 107.29% 112.55% 100.00%
P/NAPS 1.39 1.90 2.12 2.17 2.01 1.95 2.49 -32.13%
  QoQ % -26.84% -10.38% -2.30% 7.96% 3.08% -21.69% -
  Horiz. % 55.82% 76.31% 85.14% 87.15% 80.72% 78.31% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers