Highlights

[OFI] QoQ Annualized Quarter Result on 2018-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     25.46%    YoY -     -0.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 263,050 253,788 286,838 295,332 281,042 267,316 288,310 -5.92%
  QoQ % 3.65% -11.52% -2.88% 5.08% 5.13% -7.28% -
  Horiz. % 91.24% 88.03% 99.49% 102.44% 97.48% 92.72% 100.00%
PBT 11,280 10,876 18,173 19,810 15,104 16,260 8,254 23.13%
  QoQ % 3.71% -40.15% -8.27% 31.16% -7.11% 97.00% -
  Horiz. % 136.66% 131.77% 220.17% 240.01% 182.99% 197.00% 100.00%
Tax -3,550 -3,024 -3,542 -5,245 -3,494 -3,720 2,943 -
  QoQ % -17.39% 14.62% 32.47% -50.12% 6.08% -226.40% -
  Horiz. % -120.63% -102.75% -120.35% -178.23% -118.72% -126.40% 100.00%
NP 7,730 7,852 14,631 14,565 11,610 12,540 11,197 -21.87%
  QoQ % -1.55% -46.33% 0.45% 25.46% -7.42% 11.99% -
  Horiz. % 69.04% 70.13% 130.67% 130.08% 103.69% 111.99% 100.00%
NP to SH 7,730 7,852 14,631 14,565 11,610 12,540 11,201 -21.89%
  QoQ % -1.55% -46.33% 0.45% 25.46% -7.42% 11.95% -
  Horiz. % 69.01% 70.10% 130.62% 130.04% 103.65% 111.95% 100.00%
Tax Rate 31.47 % 27.80 % 19.49 % 26.48 % 23.13 % 22.88 % -35.66 % -
  QoQ % 13.20% 42.64% -26.40% 14.48% 1.09% 164.16% -
  Horiz. % -88.25% -77.96% -54.66% -74.26% -64.86% -64.16% 100.00%
Total Cost 255,320 245,936 272,207 280,766 269,432 254,776 277,113 -5.31%
  QoQ % 3.82% -9.65% -3.05% 4.21% 5.75% -8.06% -
  Horiz. % 92.14% 88.75% 98.23% 101.32% 97.23% 91.94% 100.00%
Net Worth 192,000 192,000 192,000 194,400 189,600 187,199 184,799 2.58%
  QoQ % 0.00% 0.00% -1.23% 2.53% 1.28% 1.30% -
  Horiz. % 103.90% 103.90% 103.90% 105.19% 102.60% 101.30% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,880 2,880 5,280 - 4,800 4,800 6,000 -38.67%
  QoQ % 0.00% -45.45% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 48.00% 48.00% 88.00% 0.00% 80.00% 80.00% 100.00%
Div Payout % 37.26 % 36.68 % 36.09 % - % 41.34 % 38.28 % 53.57 % -21.48%
  QoQ % 1.58% 1.63% 0.00% 0.00% 7.99% -28.54% -
  Horiz. % 69.55% 68.47% 67.37% 0.00% 77.17% 71.46% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 192,000 192,000 192,000 194,400 189,600 187,199 184,799 2.58%
  QoQ % 0.00% 0.00% -1.23% 2.53% 1.28% 1.30% -
  Horiz. % 103.90% 103.90% 103.90% 105.19% 102.60% 101.30% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.94 % 3.09 % 5.10 % 4.93 % 4.13 % 4.69 % 3.88 % -16.87%
  QoQ % -4.85% -39.41% 3.45% 19.37% -11.94% 20.88% -
  Horiz. % 75.77% 79.64% 131.44% 127.06% 106.44% 120.88% 100.00%
ROE 4.03 % 4.09 % 7.62 % 7.49 % 6.12 % 6.70 % 6.06 % -23.79%
  QoQ % -1.47% -46.33% 1.74% 22.39% -8.66% 10.56% -
  Horiz. % 66.50% 67.49% 125.74% 123.60% 100.99% 110.56% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 109.60 105.75 119.52 123.06 117.10 111.38 120.13 -5.93%
  QoQ % 3.64% -11.52% -2.88% 5.09% 5.14% -7.28% -
  Horiz. % 91.23% 88.03% 99.49% 102.44% 97.48% 92.72% 100.00%
EPS 3.22 3.28 6.10 6.07 4.84 5.24 4.67 -21.93%
  QoQ % -1.83% -46.23% 0.49% 25.41% -7.63% 12.21% -
  Horiz. % 68.95% 70.24% 130.62% 129.98% 103.64% 112.21% 100.00%
DPS 1.20 1.20 2.20 0.00 2.00 2.00 2.50 -38.67%
  QoQ % 0.00% -45.45% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 48.00% 48.00% 88.00% 0.00% 80.00% 80.00% 100.00%
NAPS 0.8000 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 2.58%
  QoQ % 0.00% 0.00% -1.23% 2.53% 1.28% 1.30% -
  Horiz. % 103.90% 103.90% 103.90% 105.19% 102.60% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 109.60 105.75 119.52 123.06 117.10 111.38 120.13 -5.93%
  QoQ % 3.64% -11.52% -2.88% 5.09% 5.14% -7.28% -
  Horiz. % 91.23% 88.03% 99.49% 102.44% 97.48% 92.72% 100.00%
EPS 3.22 3.28 6.10 6.07 4.84 5.24 4.67 -21.93%
  QoQ % -1.83% -46.23% 0.49% 25.41% -7.63% 12.21% -
  Horiz. % 68.95% 70.24% 130.62% 129.98% 103.64% 112.21% 100.00%
DPS 1.20 1.20 2.20 0.00 2.00 2.00 2.50 -38.67%
  QoQ % 0.00% -45.45% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 48.00% 48.00% 88.00% 0.00% 80.00% 80.00% 100.00%
NAPS 0.8000 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 2.58%
  QoQ % 0.00% 0.00% -1.23% 2.53% 1.28% 1.30% -
  Horiz. % 103.90% 103.90% 103.90% 105.19% 102.60% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.6600 0.7600 0.7700 0.6900 0.8050 0.9550 0.9550 -
P/RPS 0.60 0.72 0.64 0.56 0.69 0.86 0.79 -16.74%
  QoQ % -16.67% 12.50% 14.29% -18.84% -19.77% 8.86% -
  Horiz. % 75.95% 91.14% 81.01% 70.89% 87.34% 108.86% 100.00%
P/EPS 20.49 23.23 12.63 11.37 16.64 18.28 20.46 0.10%
  QoQ % -11.80% 83.93% 11.08% -31.67% -8.97% -10.65% -
  Horiz. % 100.15% 113.54% 61.73% 55.57% 81.33% 89.35% 100.00%
EY 4.88 4.30 7.92 8.80 6.01 5.47 4.89 -0.14%
  QoQ % 13.49% -45.71% -10.00% 46.42% 9.87% 11.86% -
  Horiz. % 99.80% 87.93% 161.96% 179.96% 122.90% 111.86% 100.00%
DY 1.82 1.58 2.86 0.00 2.48 2.09 2.62 -21.55%
  QoQ % 15.19% -44.76% 0.00% 0.00% 18.66% -20.23% -
  Horiz. % 69.47% 60.31% 109.16% 0.00% 94.66% 79.77% 100.00%
P/NAPS 0.83 0.95 0.96 0.85 1.02 1.22 1.24 -23.46%
  QoQ % -12.63% -1.04% 12.94% -16.67% -16.39% -1.61% -
  Horiz. % 66.94% 76.61% 77.42% 68.55% 82.26% 98.39% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.7500 0.7000 0.8050 0.7200 0.6700 0.8500 0.9300 -
P/RPS 0.68 0.66 0.67 0.59 0.57 0.76 0.77 -7.95%
  QoQ % 3.03% -1.49% 13.56% 3.51% -25.00% -1.30% -
  Horiz. % 88.31% 85.71% 87.01% 76.62% 74.03% 98.70% 100.00%
P/EPS 23.29 21.40 13.20 11.86 13.85 16.27 19.93 10.93%
  QoQ % 8.83% 62.12% 11.30% -14.37% -14.87% -18.36% -
  Horiz. % 116.86% 107.38% 66.23% 59.51% 69.49% 81.64% 100.00%
EY 4.29 4.67 7.57 8.43 7.22 6.15 5.02 -9.94%
  QoQ % -8.14% -38.31% -10.20% 16.76% 17.40% 22.51% -
  Horiz. % 85.46% 93.03% 150.80% 167.93% 143.82% 122.51% 100.00%
DY 1.60 1.71 2.73 0.00 2.99 2.35 2.69 -29.25%
  QoQ % -6.43% -37.36% 0.00% 0.00% 27.23% -12.64% -
  Horiz. % 59.48% 63.57% 101.49% 0.00% 111.15% 87.36% 100.00%
P/NAPS 0.94 0.88 1.01 0.89 0.85 1.09 1.21 -15.48%
  QoQ % 6.82% -12.87% 13.48% 4.71% -22.02% -9.92% -
  Horiz. % 77.69% 72.73% 83.47% 73.55% 70.25% 90.08% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

581  367  452  468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.51+0.065 
 KNM 0.265+0.015 
 HIBISCS 0.685+0.09 
 ARMADA 0.255+0.025 
 AIRASIA 0.825+0.12 
 XOX 0.08+0.005 
 AAX 0.115+0.005 
 NEXGRAM 0.03+0.005 
 ICON 0.14+0.015 
 VELESTO 0.175+0.015 

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