Al Othaim’s net profit rises 8% to SAR 231 mln in FY15

21/01/2016 Argaam Exclusive

View other reports

Share Price

Abdullah Al Othaim Markets Co. (A.OTHAIM MARKET)

Abdullah Al Othaim Markets Co. (Al Othaim), a major operator of supermarkets in Saudi Arabia, posted a net profit of SAR 230.88 million for the 2015 fiscal year; an eight percent year-on-year (YOY) rise the company attributed to an increase in sales, as well as higher revenue from rent and investments.

Financials (M)

Item	2014	2015	Change‬
Revenues	5,251.90	6,035.80	14.9 %
Gross Income	871.13	998.47	14.6 %
Operating Income	149.74	147.56	(1.5 %)
Net Income	214.78	230.87	7.5 %
Average Shares	900.00	900.00	-
EPS (Riyals)	0.24	0.26	7.5 %

The company’s net profit for Q4-2015 jumped 20 percent to SAR 89.23 million, while profit for the quarter surged 141 percent when compared to Q3-2015.

Current Quarter Comparison (M)

Compared With The

Item	Q4 2014	Q4 2015	Change‬
Revenues	1,308.74	1,553.36	18.7 %
Gross Income	252.01	316.73	25.7 %
Operating Income	62.57	66.74	6.7 %
Net Income	74.23	89.23	20.2 %
Average Shares	900.00	900.00	-
EPS (Riyals)	0.08	0.10	20.2 %

Item	Q3 2015	Q4 2015	Change‬
Revenues	1,348.87	1,553.36	15.2 %
Gross Income	221.39	316.73	43.1 %
Operating Income	17.48	66.74	281.9 %
Net Income	37.09	89.23	140.6 %
Average Shares	900.00	900.00	-
EPS (Riyals)	0.04	0.10	140.6 %

Financial results (Million)

Period	Revenues	Change	Gross Income	Change	Net Income	Change	EPS(Riyal)
Q1 2006	-	-	-	-	-	-	-
Q2 2006	-	-	-	-	-	-	-
Q3 2006	515.14	-	31.25	-	22.07	-	0.02
Q4 2006	426.25	-	14.90	-	12.15	-	0.01
2006	1,770.51	27.0 %	84.87	41.3 %	58.24	18.0 %	0.06
Q1 2007	-	-	-	-	-	-	-
Q2 2007	-	-	-	-	-	-	-
Q3 2007	732.74	42.2 %	36.16	15.7 %	18.61	(15.7 %)	0.02
Q4 2007	601.81	41.2 %	26.26	76.3 %	14.80	21.8 %	0.02
2007	2,274.00	28.4 %	108.01	27.3 %	59.78	2.6 %	0.07
Q1 2008	671.75	-	36.69	-	23.50	-	0.03
Q2 2008	716.24	-	23.97	-	14.45	-	0.02
Q3 2008	780.89	6.6 %	23.96	(33.7 %)	14.19	(23.7 %)	0.02
Q4 2008	671.64	11.6 %	33.58	27.9 %	10.13	(31.6 %)	0.01
2008	2,840.51	24.9 %	118.20	9.4 %	62.27	4.2 %	0.07
Q1 2009	717.56	6.8 %	23.96	(34.7 %)	16.36	(30.4 %)	0.02
Q2 2009	723.85	1.1 %	27.48	14.7 %	19.51	35.0 %	0.02
Q3 2009	861.61	10.3 %	35.33	47.5 %	25.20	77.6 %	0.03
Q4 2009	762.12	13.5 %	51.00	51.9 %	16.46	62.5 %	0.02
2009	3,065.14	7.9 %	137.77	16.6 %	77.52	24.5 %	0.09
Q1 2010	779.56	8.6 %	37.59	56.9 %	31.74	94.1 %	0.04
Q2 2010	821.67	13.5 %	38.46	39.9 %	31.32	60.6 %	0.03
Q3 2010	941.39	9.3 %	42.72	20.9 %	45.87	82.0 %	0.05
Q4 2010	879.81	15.4 %	63.20	23.9 %	53.00	222.0 %	0.06
2010	3,422.44	11.7 %	181.96	32.1 %	161.93	108.9 %	0.18
Q1 2011	934.19	19.8 %	45.06	19.9 %	36.50	15.0 %	0.04
Q2 2011	987.16	20.1 %	43.82	13.9 %	41.10	31.2 %	0.05
Q3 2011	1,096.14	16.4 %	42.42	(0.7 %)	35.99	(21.5 %)	0.04
Q4 2011	925.31	5.2 %	43.73	(30.8 %)	36.48	(31.2 %)	0.04
2011	3,942.80	15.2 %	175.03	(3.8 %)	150.08	(7.3 %)	0.17
Q1 2012	976.27	4.5 %	35.50	(21.2 %)	33.86	(7.3 %)	0.04
Q2 2012	1,020.85	3.4 %	286.50	553.8 %	36.76	(10.6 %)	0.04
Q3 2012	1,122.32	2.4 %	184.90	335.9 %	40.68	13.0 %	0.05
Q4 2012	985.76	6.5 %	178.02	307.1 %	60.47	65.8 %	0.07
2012	4,105.20	4.1 %	684.91	291.3 %	171.77	14.4 %	0.19
Q1 2013	1,066.43	9.2 %	164.06	362.2 %	40.81	20.5 %	0.05
Q2 2013	1,161.19	13.7 %	176.39	(38.4 %)	39.73	8.1 %	0.04
Q3 2013	1,193.14	6.3 %	199.41	7.8 %	41.94	3.1 %	0.05
Q4 2013	1,159.21	17.6 %	231.29	29.9 %	70.03	15.8 %	0.08
2013	4,579.96	11.6 %	771.15	12.6 %	192.51	12.1 %	0.21
Q1 2014	1,222.98	14.7 %	204.66	24.7 %	46.47	13.9 %	0.05
Q2 2014	1,511.39	30.2 %	219.39	24.4 %	51.79	30.3 %	0.06
Q3 2014	1,208.79	1.3 %	195.07	(2.2 %)	42.29	0.8 %	0.05
Q4 2014	1,308.74	12.9 %	252.01	9.0 %	74.23	6.0 %	0.08
2014	5,251.90	14.7 %	871.13	13.0 %	214.78	11.6 %	0.24
Q1 2015	1,408.03	15.1 %	212.36	3.8 %	48.89	5.2 %	0.05
Q2 2015	1,725.54	14.2 %	247.99	13.0 %	55.66	7.5 %	0.06
Q3 2015	1,348.87	11.6 %	221.39	13.5 %	37.09	(12.3 %)	0.04
Q4 2015	1,553.36	18.7 %	316.73	25.7 %	89.23	20.2 %	0.10
2015	6,035.80	14.9 %	998.47	14.6 %	230.87	7.5 %	0.26

Period	Revenues	Change	Gross Income	Change	Net Income	Change	EPS(Riyal)
2006	1,770.51	27.0 %	84.87	41.3 %	58.24	18.0 %	0.06
2007	2,274.00	28.4 %	108.01	27.3 %	59.78	2.6 %	0.07
2008	2,840.51	24.9 %	118.20	9.4 %	62.27	4.2 %	0.07
2009	3,065.14	7.9 %	137.77	16.6 %	77.52	24.5 %	0.09
2010	3,422.44	11.7 %	181.96	32.1 %	161.93	108.9 %	0.18
2011	3,942.80	15.2 %	175.03	(3.8 %)	150.08	(7.3 %)	0.17
2012	4,105.20	4.1 %	684.91	291.3 %	171.77	14.4 %	0.19
2013	4,579.96	11.6 %	771.15	12.6 %	192.51	12.1 %	0.21
2014	5,251.90	14.7 %	871.13	13.0 %	214.78	11.6 %	0.24
2015	6,035.80	14.9 %	998.47	14.6 %	230.87	7.5 %	0.26

Profitability

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2006	-	-	-
Q2 2006	-	-	-
Q3 2006	-	-	-
Q4 2006	-	-	-
2006	4.79 %	1.37 %	3.29 %
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
2007	4.75 %	1.94 %	2.63 %
Q1 2008	-	-	-
Q2 2008	4.52 %	1.88 %	2.62 %
Q3 2008	4.00 %	1.44 %	2.42 %
Q4 2008	4.16 %	1.24 %	2.19 %
2008	4.16 %	1.24 %	2.19 %
Q1 2009	3.65 %	0.81 %	1.91 %
Q2 2009	3.77 %	1.02 %	2.08 %
Q3 2009	4.05 %	1.43 %	2.39 %
Q4 2009	4.49 %	2.09 %	3.14 %
2009	4.49 %	2.09 %	3.14 %
Q1 2010	4.84 %	2.51 %	3.57 %
Q2 2010	5.04 %	2.68 %	3.83 %
Q3 2010	5.14 %	2.62 %	4.36 %
Q4 2010	5.32 %	2.88 %	4.73 %
2010	5.32 %	2.88 %	4.73 %
Q1 2011	5.30 %	2.93 %	4.81 %
Q2 2011	5.20 %	2.96 %	4.87 %
Q3 2011	4.99 %	2.67 %	4.43 %
Q4 2011	4.44 %	2.15 %	3.81 %
2011	4.44 %	2.15 %	3.81 %
Q1 2012	4.15 %	1.79 %	3.57 %
Q2 2012	10.16 %	3.03 %	3.41 %
Q3 2012	13.61 %	3.88 %	3.51 %
Q4 2012	16.68 %	4.90 %	4.18 %
2012	16.68 %	4.90 %	4.18 %
Q1 2013	19.39 %	5.62 %	4.26 %
Q2 2013	16.22 %	4.71 %	4.19 %
Q3 2013	16.29 %	4.60 %	4.15 %
Q4 2013	16.84 %	4.65 %	4.20 %
2013	16.84 %	4.65 %	4.20 %
Q1 2014	17.14 %	4.57 %	4.18 %
Q2 2014	16.80 %	4.65 %	4.13 %
Q3 2014	16.67 %	4.66 %	4.13 %
Q4 2014	16.59 %	4.81 %	4.09 %
2014	16.59 %	4.81 %	4.09 %
Q1 2015	16.16 %	4.69 %	3.99 %
Q2 2015	16.06 %	4.53 %	3.91 %
Q3 2015	16.12 %	4.45 %	3.73 %
Q4 2015	16.54 %	4.58 %	3.83 %
2015	16.54 %	4.58 %	3.83 %

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
2006	4.79 %	1.37 %	3.29 %
2007	4.75 %	1.94 %	2.63 %
2008	4.16 %	1.24 %	2.19 %
2009	4.49 %	2.09 %	3.14 %
2010	5.32 %	2.88 %	4.73 %
2011	4.44 %	2.15 %	3.81 %
2012	16.68 %	4.90 %	4.18 %
2013	16.84 %	4.65 %	4.20 %
2014	16.59 %	4.81 %	4.09 %
2015	16.54 %	4.58 %	3.83 %

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2006	-	-	-
Q2 2006	-	-	-
Q3 2006	6.07 %	4.94 %	4.28 %
Q4 2006	3.50 %	3.83 %	2.85 %
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	4.93 %	2.24 %	2.54 %
Q4 2007	4.36 %	1.77 %	2.46 %
Q1 2008	5.46 %	3.00 %	3.50 %
Q2 2008	3.35 %	0.54 %	2.02 %
Q3 2008	3.07 %	0.66 %	1.82 %
Q4 2008	5.00 %	0.89 %	1.51 %
Q1 2009	3.34 %	1.19 %	2.28 %
Q2 2009	3.80 %	1.36 %	2.69 %
Q3 2009	4.10 %	2.13 %	2.92 %
Q4 2009	6.69 %	3.60 %	4.63 %
Q1 2010	4.82 %	2.92 %	4.07 %
Q2 2010	4.68 %	2.18 %	3.81 %
Q3 2010	4.54 %	1.96 %	4.87 %
Q4 2010	7.18 %	4.47 %	6.02 %
Q1 2011	4.82 %	3.13 %	4.48 %
Q2 2011	4.44 %	2.41 %	4.22 %
Q3 2011	3.87 %	1.06 %	3.28 %
Q4 2011	4.73 %	2.18 %	3.31 %
Q1 2012	3.64 %	1.61 %	3.47 %
Q2 2012	28.06 %	7.27 %	3.60 %
Q3 2012	16.47 %	4.17 %	3.62 %
Q4 2012	18.06 %	6.51 %	6.13 %
Q1 2013	15.38 %	4.75 %	3.83 %
Q2 2013	15.19 %	3.67 %	3.42 %
Q3 2013	16.71 %	3.79 %	3.52 %
Q4 2013	19.95 %	6.44 %	6.04 %
Q1 2014	16.73 %	4.42 %	3.80 %
Q2 2014	14.52 %	4.14 %	3.43 %
Q3 2014	16.14 %	3.86 %	3.50 %
Q4 2014	19.26 %	6.83 %	5.67 %
Q1 2015	15.08 %	4.01 %	3.47 %
Q2 2015	14.37 %	3.69 %	3.23 %
Q3 2015	16.41 %	3.56 %	2.75 %
Q4 2015	20.39 %	6.98 %	5.74 %

Per Share Data (Riyal)

Compared With The

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
Q1 2006	-	-	-	-
Q2 2006	-	-	-	-
Q3 2006	900.00	-	-	0.30
Q4 2006	900.00	-	-	0.26
Q1 2007	-	-	-	-
Q2 2007	-	-	-	-
Q3 2007	900.00	-	-	0.26
Q4 2007	900.00	-	-	0.26
Q1 2008	900.00	-	-	0.29
Q2 2008	900.00	0.08	0.08	0.31
Q3 2008	900.00	0.07	0.07	0.32
Q4 2008	900.00	0.07	0.07	0.33
Q1 2009	900.00	0.06	0.06	0.35
Q2 2009	900.00	0.07	0.07	0.33
Q3 2009	900.00	0.08	0.08	0.36
Q4 2009	900.00	0.09	0.11	0.38
Q1 2010	900.00	0.10	0.12	0.35
Q2 2010	900.00	0.12	0.14	0.39
Q3 2010	900.00	0.14	0.16	0.44
Q4 2010	900.00	0.18	0.18	0.50
Q1 2011	900.00	0.19	0.19	0.46
Q2 2011	900.00	0.20	0.20	0.51
Q3 2011	900.00	0.19	0.19	0.55
Q4 2011	900.00	0.17	0.17	0.59
Q1 2012	900.00	0.16	0.16	0.63
Q2 2012	900.00	0.16	0.15	0.67
Q3 2012	900.00	0.16	0.16	0.71
Q4 2012	900.00	0.19	0.19	0.76
Q1 2013	900.00	0.20	0.20	0.80
Q2 2013	900.00	0.20	0.20	0.77
Q3 2013	900.00	0.20	0.20	0.82
Q4 2013	900.00	0.21	0.21	0.90
Q1 2014	900.00	0.22	0.22	0.95
Q2 2014	900.00	0.23	0.23	0.93
Q3 2014	900.00	0.23	0.23	0.98
Q4 2014	900.00	0.24	0.24	1.06
Q1 2015	900.00	0.24	0.24	1.11
Q2 2015	900.00	0.25	0.25	1.09
Q3 2015	900.00	0.24	0.24	1.13
Q4 2015	900.00	0.26	0.26	1.23

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
2006	900.00	0.06	0.06	0.26
2007	900.00	0.07	0.07	0.26
2008	900.00	0.07	0.07	0.33
2009	900.00	0.09	0.11	0.38
2010	900.00	0.18	0.18	0.50
2011	900.00	0.17	0.17	0.59
2012	900.00	0.19	0.19	0.76
2013	900.00	0.21	0.21	0.90
2014	900.00	0.24	0.24	1.06
2015	900.00	0.26	0.26	1.23

Multiple Ratios (End of Period Price)

Compared With The

Period	P/E	Adjusted P/E	Price/book
Q1 2006	-	-	-
Q2 2006	-	-	-
Q3 2006	-	-	-
Q4 2006	-	-	-
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
Q1 2008	-	-	-
Q2 2008	-	-	-
Q3 2008	13.49	13.49	3.12
Q4 2008	14.45	14.45	3.01
Q1 2009	15.48	15.48	2.70
Q2 2009	22.06	22.06	4.41
Q3 2009	14.96	14.96	3.26
Q4 2009	14.73	11.86	3.33
Q1 2010	14.47	12.04	4.22
Q2 2010	16.44	13.94	4.92
Q3 2010	12.47	10.85	3.95
Q4 2010	10.84	10.84	3.91
Q1 2011	12.46	12.07	4.97
Q2 2011	12.40	12.00	4.77
Q3 2011	13.04	12.59	4.39
Q4 2011	14.99	14.99	4.23
Q1 2012	13.89	14.41	3.62
Q2 2012	13.45	14.02	3.20
Q3 2012	13.48	14.04	3.10
Q4 2012	10.78	10.78	2.72
Q1 2013	10.48	10.48	2.60
Q2 2013	13.87	13.87	3.63
Q3 2013	16.11	16.11	4.01
Q4 2013	14.58	14.58	3.48
Q1 2014	20.10	20.10	4.67
Q2 2014	22.80	22.80	5.73
Q3 2014	24.55	24.55	5.88
Q4 2014	22.06	22.06	4.97
Q1 2015	21.92	21.92	4.75
Q2 2015	21.91	21.91	4.93
Q3 2015	19.12	19.12	4.06
Q4 2015	17.34	17.34	3.62

Period	P/E	Adjusted P/E	Price/book
2006	-	-	-
2007	-	-	-
2008	14.45	14.45	3.01
2009	14.73	11.86	3.33
2010	10.84	10.84	3.91
2011	14.99	14.99	4.23
2012	10.78	10.78	2.72
2013	14.58	14.58	3.48
2014	22.06	22.06	4.97
2015	17.34	17.34	3.62

Business Segments (Million)

Compared With The

Period	Retail and wholesale	Head office and leasing and others
Q1 2011	934.19	32.34
Q2 2011	987.16	38.21
Q3 2011	1,096.14	40.08
Q4 2011	925.31	37.48
Q1 2012	976.27	36.44
Q2 2012	1,020.85	3.02
Q3 2012	1,122.32	20.32
Q4 2012	985.76	21.90
Q1 2013	1,066.43	21.50
Q2 2013	1,161.19	23.94
Q3 2013	1,193.14	23.78
Q4 2013	1,159.21	23.98
Q1 2014	1,222.98	24.03
Q2 2014	1,511.39	22.85
Q3 2014	1,208.79	26.42
Q4 2014	1,308.74	22.64
Q1 2015	1,408.03	26.15
Q2 2015	1,725.54	27.56
Q3 2015	1,348.57	26.93
Q4 2015	1,553.66	30.55

Period	Retail and wholesale	Head office and leasing and others
2011	3,942.80	148.12
2012	4,105.20	81.68
2013	4,579.96	93.19
2014	5,251.90	95.93
2015	6,035.80	111.20

Analysts Estimates (Million)

Item	Q4 2015 (e)	Q4 2015 (a)	Change‬
Average	75.36	89.23	18.40 %

Estimates vs Actual (Million)

Item	Q4 2015 (e)	Q4 2015 (a)	Change
SNB Capital	80.60	89.23	10.7 %
Al Rajhi Capital	79.40	89.23	12.4 %
SFC	79.00	89.23	13.0 %
Albilad Capital	79.00	89.23	13.0 %
AlJazira Capital	77.30	89.23	15.4 %
NBK Capital	77.00	89.23	15.9 %
Alistithmar Capital	75.40	89.23	18.3 %
KASB Capital	55.20	89.23	61.7 %

Financial Ratios

	Current
Market Cap (M Riyal)	10,008.00
Enterprise Value (EV) (M)	9,674.02
Shares Outstanding ((M))	900.00
EPS ( Riyal) (TTM)	0.54
Book Value (BV) ( Riyal)	1.33
Par Value ( Riyal)	1.00
Adjusted P/E (Last12)	26.09
P/E (TTM)	20.55
Price/book	8.36
Return on Average Assets (%) (TTM)	7.4
Return on Average Equity (%) (TTM)	39.5

Twitter

Facebook

Linked in

Comments {{getCommentCount()}}

Be the first to comment

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

Sorry: the validity period has ended to comment on this news

Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.

Sign In

Search Result

Al Othaim’s net profit rises 8% to SAR 231 mln in FY15

View other reports

Share Price

Abdullah Al Othaim Markets Co. (A.OTHAIM MARKET)

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Business Segments (Million)

Revenue by Business Segment (Latest) 2015 Q4

Analysts Estimates (Million)

Analysts Estimates (Million)

Estimates vs Actual (Million)

Estimates Accuracy

Financial Ratios

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}

Sign In

×

Forgot password?

Al Othaim’s net profit rises 8% to SAR 231 mln in FY15

View other reports

Share Price

Abdullah Al Othaim Markets Co. (A.OTHAIM MARKET)

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Business Segments (Million) Q4 2015

Revenue by Business Segment (Latest) 2015 Q4

Analysts Estimates (Million)

Analysts Estimates (Million)

Estimates vs Actual (Million)

Estimates Accuracy

Financial Ratios

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}

Business Segments (Million)