Highlights

[OFI] QoQ Annualized Quarter Result on 2018-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -7.42%    YoY -     -23.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 253,788 286,838 295,332 281,042 267,316 288,310 286,782 -7.85%
  QoQ % -11.52% -2.88% 5.08% 5.13% -7.28% 0.53% -
  Horiz. % 88.49% 100.02% 102.98% 98.00% 93.21% 100.53% 100.00%
PBT 10,876 18,173 19,810 15,104 16,260 8,254 12,370 -8.25%
  QoQ % -40.15% -8.27% 31.16% -7.11% 97.00% -33.28% -
  Horiz. % 87.92% 146.90% 160.14% 122.10% 131.44% 66.72% 100.00%
Tax -3,024 -3,542 -5,245 -3,494 -3,720 2,943 2,202 -
  QoQ % 14.62% 32.47% -50.12% 6.08% -226.40% 33.61% -
  Horiz. % -137.29% -160.81% -238.14% -158.63% -168.89% 133.61% 100.00%
NP 7,852 14,631 14,565 11,610 12,540 11,197 14,573 -33.86%
  QoQ % -46.33% 0.45% 25.46% -7.42% 11.99% -23.17% -
  Horiz. % 53.88% 100.40% 99.95% 79.67% 86.05% 76.83% 100.00%
NP to SH 7,852 14,631 14,565 11,610 12,540 11,201 14,578 -33.88%
  QoQ % -46.33% 0.45% 25.46% -7.42% 11.95% -23.17% -
  Horiz. % 53.86% 100.36% 99.91% 79.64% 86.02% 76.83% 100.00%
Tax Rate 27.80 % 19.49 % 26.48 % 23.13 % 22.88 % -35.66 % -17.81 % -
  QoQ % 42.64% -26.40% 14.48% 1.09% 164.16% -100.22% -
  Horiz. % -156.09% -109.43% -148.68% -129.87% -128.47% 200.22% 100.00%
Total Cost 245,936 272,207 280,766 269,432 254,776 277,113 272,209 -6.56%
  QoQ % -9.65% -3.05% 4.21% 5.75% -8.06% 1.80% -
  Horiz. % 90.35% 100.00% 103.14% 98.98% 93.60% 101.80% 100.00%
Net Worth 192,000 192,000 194,400 189,600 187,199 184,799 184,799 2.59%
  QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% -
  Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,880 5,280 - 4,800 4,800 6,000 7,999 -49.49%
  QoQ % -45.45% 0.00% 0.00% 0.00% -20.00% -25.00% -
  Horiz. % 36.00% 66.00% 0.00% 60.00% 60.00% 75.00% 100.00%
Div Payout % 36.68 % 36.09 % - % 41.34 % 38.28 % 53.57 % 54.87 % -23.60%
  QoQ % 1.63% 0.00% 0.00% 7.99% -28.54% -2.37% -
  Horiz. % 66.85% 65.77% 0.00% 75.34% 69.76% 97.63% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 192,000 192,000 194,400 189,600 187,199 184,799 184,799 2.59%
  QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% -
  Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.09 % 5.10 % 4.93 % 4.13 % 4.69 % 3.88 % 5.08 % -28.28%
  QoQ % -39.41% 3.45% 19.37% -11.94% 20.88% -23.62% -
  Horiz. % 60.83% 100.39% 97.05% 81.30% 92.32% 76.38% 100.00%
ROE 4.09 % 7.62 % 7.49 % 6.12 % 6.70 % 6.06 % 7.89 % -35.55%
  QoQ % -46.33% 1.74% 22.39% -8.66% 10.56% -23.19% -
  Horiz. % 51.84% 96.58% 94.93% 77.57% 84.92% 76.81% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 105.75 119.52 123.06 117.10 111.38 120.13 119.49 -7.84%
  QoQ % -11.52% -2.88% 5.09% 5.14% -7.28% 0.54% -
  Horiz. % 88.50% 100.03% 102.99% 98.00% 93.21% 100.54% 100.00%
EPS 3.28 6.10 6.07 4.84 5.24 4.67 6.08 -33.81%
  QoQ % -46.23% 0.49% 25.41% -7.63% 12.21% -23.19% -
  Horiz. % 53.95% 100.33% 99.84% 79.61% 86.18% 76.81% 100.00%
DPS 1.20 2.20 0.00 2.00 2.00 2.50 3.33 -49.45%
  QoQ % -45.45% 0.00% 0.00% 0.00% -20.00% -24.92% -
  Horiz. % 36.04% 66.07% 0.00% 60.06% 60.06% 75.08% 100.00%
NAPS 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 0.7700 2.59%
  QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% -
  Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 105.75 119.52 123.06 117.10 111.38 120.13 119.49 -7.84%
  QoQ % -11.52% -2.88% 5.09% 5.14% -7.28% 0.54% -
  Horiz. % 88.50% 100.03% 102.99% 98.00% 93.21% 100.54% 100.00%
EPS 3.28 6.10 6.07 4.84 5.24 4.67 6.08 -33.81%
  QoQ % -46.23% 0.49% 25.41% -7.63% 12.21% -23.19% -
  Horiz. % 53.95% 100.33% 99.84% 79.61% 86.18% 76.81% 100.00%
DPS 1.20 2.20 0.00 2.00 2.00 2.50 3.33 -49.45%
  QoQ % -45.45% 0.00% 0.00% 0.00% -20.00% -24.92% -
  Horiz. % 36.04% 66.07% 0.00% 60.06% 60.06% 75.08% 100.00%
NAPS 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 0.7700 2.59%
  QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% -
  Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7600 0.7700 0.6900 0.8050 0.9550 0.9550 1.3700 -
P/RPS 0.72 0.64 0.56 0.69 0.86 0.79 1.15 -26.88%
  QoQ % 12.50% 14.29% -18.84% -19.77% 8.86% -31.30% -
  Horiz. % 62.61% 55.65% 48.70% 60.00% 74.78% 68.70% 100.00%
P/EPS 23.23 12.63 11.37 16.64 18.28 20.46 22.55 2.01%
  QoQ % 83.93% 11.08% -31.67% -8.97% -10.65% -9.27% -
  Horiz. % 103.02% 56.01% 50.42% 73.79% 81.06% 90.73% 100.00%
EY 4.30 7.92 8.80 6.01 5.47 4.89 4.43 -1.97%
  QoQ % -45.71% -10.00% 46.42% 9.87% 11.86% 10.38% -
  Horiz. % 97.07% 178.78% 198.65% 135.67% 123.48% 110.38% 100.00%
DY 1.58 2.86 0.00 2.48 2.09 2.62 2.43 -25.01%
  QoQ % -44.76% 0.00% 0.00% 18.66% -20.23% 7.82% -
  Horiz. % 65.02% 117.70% 0.00% 102.06% 86.01% 107.82% 100.00%
P/NAPS 0.95 0.96 0.85 1.02 1.22 1.24 1.78 -34.28%
  QoQ % -1.04% 12.94% -16.67% -16.39% -1.61% -30.34% -
  Horiz. % 53.37% 53.93% 47.75% 57.30% 68.54% 69.66% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.7000 0.8050 0.7200 0.6700 0.8500 0.9300 1.0700 -
P/RPS 0.66 0.67 0.59 0.57 0.76 0.77 0.90 -18.73%
  QoQ % -1.49% 13.56% 3.51% -25.00% -1.30% -14.44% -
  Horiz. % 73.33% 74.44% 65.56% 63.33% 84.44% 85.56% 100.00%
P/EPS 21.40 13.20 11.86 13.85 16.27 19.93 17.61 13.92%
  QoQ % 62.12% 11.30% -14.37% -14.87% -18.36% 13.17% -
  Horiz. % 121.52% 74.96% 67.35% 78.65% 92.39% 113.17% 100.00%
EY 4.67 7.57 8.43 7.22 6.15 5.02 5.68 -12.27%
  QoQ % -38.31% -10.20% 16.76% 17.40% 22.51% -11.62% -
  Horiz. % 82.22% 133.27% 148.42% 127.11% 108.27% 88.38% 100.00%
DY 1.71 2.73 0.00 2.99 2.35 2.69 3.12 -33.10%
  QoQ % -37.36% 0.00% 0.00% 27.23% -12.64% -13.78% -
  Horiz. % 54.81% 87.50% 0.00% 95.83% 75.32% 86.22% 100.00%
P/NAPS 0.88 1.01 0.89 0.85 1.09 1.21 1.39 -26.33%
  QoQ % -12.87% 13.48% 4.71% -22.02% -9.92% -12.95% -
  Horiz. % 63.31% 72.66% 64.03% 61.15% 78.42% 87.05% 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.
 


 

208  164  559  1365 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.395-0.025 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.78+0.01 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers