Highlights

[OFI] QoQ Cumulative Quarter Result on 2017-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     132.76%    YoY -     -19.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 66,829 288,310 215,087 140,026 66,717 256,083 191,185 -50.47%
  QoQ % -76.82% 34.04% 53.61% 109.88% -73.95% 33.95% -
  Horiz. % 34.96% 150.80% 112.50% 73.24% 34.90% 133.95% 100.00%
PBT 4,065 8,254 9,278 7,869 3,906 23,062 18,107 -63.16%
  QoQ % -50.75% -11.04% 17.91% 101.46% -83.06% 27.37% -
  Horiz. % 22.45% 45.58% 51.24% 43.46% 21.57% 127.37% 100.00%
Tax -930 2,943 1,652 -271 -645 -4,829 -3,174 -55.98%
  QoQ % -131.60% 78.15% 709.59% 57.98% 86.64% -52.14% -
  Horiz. % 29.30% -92.72% -52.05% 8.54% 20.32% 152.14% 100.00%
NP 3,135 11,197 10,930 7,598 3,261 18,233 14,933 -64.78%
  QoQ % -72.00% 2.44% 43.85% 133.00% -82.11% 22.10% -
  Horiz. % 20.99% 74.98% 73.19% 50.88% 21.84% 122.10% 100.00%
NP to SH 3,135 11,201 10,934 7,602 3,266 18,246 14,939 -64.79%
  QoQ % -72.01% 2.44% 43.83% 132.76% -82.10% 22.14% -
  Horiz. % 20.99% 74.98% 73.19% 50.89% 21.86% 122.14% 100.00%
Tax Rate 22.88 % -35.66 % -17.81 % 3.44 % 16.51 % 20.94 % 17.53 % 19.49%
  QoQ % 164.16% -100.22% -617.73% -79.16% -21.16% 19.45% -
  Horiz. % 130.52% -203.42% -101.60% 19.62% 94.18% 119.45% 100.00%
Total Cost 63,694 277,113 204,157 132,428 63,456 237,850 176,252 -49.36%
  QoQ % -77.02% 35.74% 54.16% 108.69% -73.32% 34.95% -
  Horiz. % 36.14% 157.23% 115.83% 75.14% 36.00% 134.95% 100.00%
Net Worth 187,199 184,799 184,799 184,799 182,399 182,399 180,000 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,200 6,000 6,000 4,800 2,400 9,600 7,200 -69.81%
  QoQ % -80.00% 0.00% 25.00% 100.00% -75.00% 33.33% -
  Horiz. % 16.67% 83.33% 83.33% 66.67% 33.33% 133.33% 100.00%
Div Payout % 38.28 % 53.57 % 54.87 % 63.14 % 73.48 % 52.61 % 48.20 % -14.28%
  QoQ % -28.54% -2.37% -13.10% -14.07% 39.67% 9.15% -
  Horiz. % 79.42% 111.14% 113.84% 131.00% 152.45% 109.15% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 187,199 184,799 184,799 184,799 182,399 182,399 180,000 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.69 % 3.88 % 5.08 % 5.43 % 4.89 % 7.12 % 7.81 % -28.89%
  QoQ % 20.88% -23.62% -6.45% 11.04% -31.32% -8.83% -
  Horiz. % 60.05% 49.68% 65.04% 69.53% 62.61% 91.17% 100.00%
ROE 1.67 % 6.06 % 5.92 % 4.11 % 1.79 % 10.00 % 8.30 % -65.76%
  QoQ % -72.44% 2.36% 44.04% 129.61% -82.10% 20.48% -
  Horiz. % 20.12% 73.01% 71.33% 49.52% 21.57% 120.48% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.85 120.13 89.62 58.34 27.80 106.70 79.66 -50.47%
  QoQ % -76.82% 34.04% 53.62% 109.86% -73.95% 33.94% -
  Horiz. % 34.96% 150.80% 112.50% 73.24% 34.90% 133.94% 100.00%
EPS 1.31 4.67 4.56 3.17 1.36 7.60 6.22 -64.70%
  QoQ % -71.95% 2.41% 43.85% 133.09% -82.11% 22.19% -
  Horiz. % 21.06% 75.08% 73.31% 50.96% 21.86% 122.19% 100.00%
DPS 0.50 2.50 2.50 2.00 1.00 4.00 3.00 -69.81%
  QoQ % -80.00% 0.00% 25.00% 100.00% -75.00% 33.33% -
  Horiz. % 16.67% 83.33% 83.33% 66.67% 33.33% 133.33% 100.00%
NAPS 0.7800 0.7700 0.7700 0.7700 0.7600 0.7600 0.7500 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.85 120.13 89.62 58.34 27.80 106.70 79.66 -50.47%
  QoQ % -76.82% 34.04% 53.62% 109.86% -73.95% 33.94% -
  Horiz. % 34.96% 150.80% 112.50% 73.24% 34.90% 133.94% 100.00%
EPS 1.31 4.67 4.56 3.17 1.36 7.60 6.22 -64.70%
  QoQ % -71.95% 2.41% 43.85% 133.09% -82.11% 22.19% -
  Horiz. % 21.06% 75.08% 73.31% 50.96% 21.86% 122.19% 100.00%
DPS 0.50 2.50 2.50 2.00 1.00 4.00 3.00 -69.81%
  QoQ % -80.00% 0.00% 25.00% 100.00% -75.00% 33.33% -
  Horiz. % 16.67% 83.33% 83.33% 66.67% 33.33% 133.33% 100.00%
NAPS 0.7800 0.7700 0.7700 0.7700 0.7600 0.7600 0.7500 2.66%
  QoQ % 1.30% 0.00% 0.00% 1.32% 0.00% 1.33% -
  Horiz. % 104.00% 102.67% 102.67% 102.67% 101.33% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9550 0.9550 1.3700 1.5700 1.6100 1.5600 1.3700 -
P/RPS 3.43 0.79 1.53 2.69 5.79 1.46 1.72 58.63%
  QoQ % 334.18% -48.37% -43.12% -53.54% 296.58% -15.12% -
  Horiz. % 199.42% 45.93% 88.95% 156.40% 336.63% 84.88% 100.00%
P/EPS 73.11 20.46 30.07 49.57 118.31 20.52 22.01 123.11%
  QoQ % 257.33% -31.96% -39.34% -58.10% 476.56% -6.77% -
  Horiz. % 332.17% 92.96% 136.62% 225.22% 537.53% 93.23% 100.00%
EY 1.37 4.89 3.33 2.02 0.85 4.87 4.54 -55.11%
  QoQ % -71.98% 46.85% 64.85% 137.65% -82.55% 7.27% -
  Horiz. % 30.18% 107.71% 73.35% 44.49% 18.72% 107.27% 100.00%
DY 0.52 2.62 1.82 1.27 0.62 2.56 2.19 -61.76%
  QoQ % -80.15% 43.96% 43.31% 104.84% -75.78% 16.89% -
  Horiz. % 23.74% 119.63% 83.11% 57.99% 28.31% 116.89% 100.00%
P/NAPS 1.22 1.24 1.78 2.04 2.12 2.05 1.83 -23.74%
  QoQ % -1.61% -30.34% -12.75% -3.77% 3.41% 12.02% -
  Horiz. % 66.67% 67.76% 97.27% 111.48% 115.85% 112.02% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 22/11/17 24/08/17 29/05/17 21/02/17 -
Price 0.8500 0.9300 1.0700 1.4600 1.6100 1.6500 1.5100 -
P/RPS 3.05 0.77 1.19 2.50 5.79 1.55 1.90 37.22%
  QoQ % 296.10% -35.29% -52.40% -56.82% 273.55% -18.42% -
  Horiz. % 160.53% 40.53% 62.63% 131.58% 304.74% 81.58% 100.00%
P/EPS 65.07 19.93 23.49 46.09 118.31 21.70 24.26 93.39%
  QoQ % 226.49% -15.16% -49.03% -61.04% 445.21% -10.55% -
  Horiz. % 268.22% 82.15% 96.83% 189.98% 487.68% 89.45% 100.00%
EY 1.54 5.02 4.26 2.17 0.85 4.61 4.12 -48.20%
  QoQ % -69.32% 17.84% 96.31% 155.29% -81.56% 11.89% -
  Horiz. % 37.38% 121.84% 103.40% 52.67% 20.63% 111.89% 100.00%
DY 0.59 2.69 2.34 1.37 0.62 2.42 1.99 -55.64%
  QoQ % -78.07% 14.96% 70.80% 120.97% -74.38% 21.61% -
  Horiz. % 29.65% 135.18% 117.59% 68.84% 31.16% 121.61% 100.00%
P/NAPS 1.09 1.21 1.39 1.90 2.12 2.17 2.01 -33.57%
  QoQ % -9.92% -12.95% -26.84% -10.38% -2.30% 7.96% -
  Horiz. % 54.23% 60.20% 69.15% 94.53% 105.47% 107.96% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers