Highlights

[OFI] QoQ Cumulative 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 -     85.17%    YoY -     -23.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 63,447 286,838 221,499 140,521 66,829 288,310 215,087 -55.79%
  QoQ % -77.88% 29.50% 57.63% 110.27% -76.82% 34.04% -
  Horiz. % 29.50% 133.36% 102.98% 65.33% 31.07% 134.04% 100.00%
PBT 2,719 18,173 14,858 7,552 4,065 8,254 9,278 -55.98%
  QoQ % -85.04% 22.31% 96.74% 85.78% -50.75% -11.04% -
  Horiz. % 29.31% 195.87% 160.14% 81.40% 43.81% 88.96% 100.00%
Tax -756 -3,542 -3,934 -1,747 -930 2,943 1,652 -
  QoQ % 78.66% 9.96% -125.19% -87.85% -131.60% 78.15% -
  Horiz. % -45.76% -214.41% -238.14% -105.75% -56.30% 178.15% 100.00%
NP 1,963 14,631 10,924 5,805 3,135 11,197 10,930 -68.27%
  QoQ % -86.58% 33.93% 88.18% 85.17% -72.00% 2.44% -
  Horiz. % 17.96% 133.86% 99.95% 53.11% 28.68% 102.44% 100.00%
NP to SH 1,963 14,631 10,924 5,805 3,135 11,201 10,934 -68.28%
  QoQ % -86.58% 33.93% 88.18% 85.17% -72.01% 2.44% -
  Horiz. % 17.95% 133.81% 99.91% 53.09% 28.67% 102.44% 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 61,484 272,207 210,575 134,716 63,694 277,113 204,157 -55.17%
  QoQ % -77.41% 29.27% 56.31% 111.51% -77.02% 35.74% -
  Horiz. % 30.12% 133.33% 103.14% 65.99% 31.20% 135.74% 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 720 5,280 - 2,400 1,200 6,000 6,000 -75.77%
  QoQ % -86.36% 0.00% 0.00% 100.00% -80.00% 0.00% -
  Horiz. % 12.00% 88.00% 0.00% 40.00% 20.00% 100.00% 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 1.02 % 7.62 % 5.62 % 3.06 % 1.67 % 6.06 % 5.92 % -69.14%
  QoQ % -86.61% 35.59% 83.66% 83.23% -72.44% 2.36% -
  Horiz. % 17.23% 128.72% 94.93% 51.69% 28.21% 102.36% 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 26.44 119.52 92.29 58.55 27.85 120.13 89.62 -55.78%
  QoQ % -77.88% 29.50% 57.63% 110.23% -76.82% 34.04% -
  Horiz. % 29.50% 133.36% 102.98% 65.33% 31.08% 134.04% 100.00%
EPS 0.82 6.10 4.55 2.42 1.31 4.67 4.56 -68.24%
  QoQ % -86.56% 34.07% 88.02% 84.73% -71.95% 2.41% -
  Horiz. % 17.98% 133.77% 99.78% 53.07% 28.73% 102.41% 100.00%
DPS 0.30 2.20 0.00 1.00 0.50 2.50 2.50 -75.77%
  QoQ % -86.36% 0.00% 0.00% 100.00% -80.00% 0.00% -
  Horiz. % 12.00% 88.00% 0.00% 40.00% 20.00% 100.00% 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 26.44 119.52 92.29 58.55 27.85 120.13 89.62 -55.78%
  QoQ % -77.88% 29.50% 57.63% 110.23% -76.82% 34.04% -
  Horiz. % 29.50% 133.36% 102.98% 65.33% 31.08% 134.04% 100.00%
EPS 0.82 6.10 4.55 2.42 1.31 4.67 4.56 -68.24%
  QoQ % -86.56% 34.07% 88.02% 84.73% -71.95% 2.41% -
  Horiz. % 17.98% 133.77% 99.78% 53.07% 28.73% 102.41% 100.00%
DPS 0.30 2.20 0.00 1.00 0.50 2.50 2.50 -75.77%
  QoQ % -86.36% 0.00% 0.00% 100.00% -80.00% 0.00% -
  Horiz. % 12.00% 88.00% 0.00% 40.00% 20.00% 100.00% 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 2.87 0.64 0.75 1.37 3.43 0.79 1.53 52.27%
  QoQ % 348.44% -14.67% -45.26% -60.06% 334.18% -48.37% -
  Horiz. % 187.58% 41.83% 49.02% 89.54% 224.18% 51.63% 100.00%
P/EPS 92.92 12.63 15.16 33.28 73.11 20.46 30.07 112.59%
  QoQ % 635.71% -16.69% -54.45% -54.48% 257.33% -31.96% -
  Horiz. % 309.01% 42.00% 50.42% 110.68% 243.13% 68.04% 100.00%
EY 1.08 7.92 6.60 3.00 1.37 4.89 3.33 -52.89%
  QoQ % -86.36% 20.00% 120.00% 118.98% -71.98% 46.85% -
  Horiz. % 32.43% 237.84% 198.20% 90.09% 41.14% 146.85% 100.00%
DY 0.39 2.86 0.00 1.24 0.52 2.62 1.82 -64.29%
  QoQ % -86.36% 0.00% 0.00% 138.46% -80.15% 43.96% -
  Horiz. % 21.43% 157.14% 0.00% 68.13% 28.57% 143.96% 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 2.65 0.67 0.78 1.14 3.05 0.77 1.19 70.78%
  QoQ % 295.52% -14.10% -31.58% -62.62% 296.10% -35.29% -
  Horiz. % 222.69% 56.30% 65.55% 95.80% 256.30% 64.71% 100.00%
P/EPS 85.58 13.20 15.82 27.70 65.07 19.93 23.49 137.33%
  QoQ % 548.33% -16.56% -42.89% -57.43% 226.49% -15.16% -
  Horiz. % 364.33% 56.19% 67.35% 117.92% 277.01% 84.84% 100.00%
EY 1.17 7.57 6.32 3.61 1.54 5.02 4.26 -57.85%
  QoQ % -84.54% 19.78% 75.07% 134.42% -69.32% 17.84% -
  Horiz. % 27.46% 177.70% 148.36% 84.74% 36.15% 117.84% 100.00%
DY 0.43 2.73 0.00 1.49 0.59 2.69 2.34 -67.78%
  QoQ % -84.25% 0.00% 0.00% 152.54% -78.07% 14.96% -
  Horiz. % 18.38% 116.67% 0.00% 63.68% 25.21% 114.96% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers