Highlights

[OFI] QoQ Cumulative Quarter Result on 2019-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     96.89%    YoY -     -33.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 266,910 208,981 131,525 63,447 286,838 221,499 140,521 53.31%
  QoQ % 27.72% 58.89% 107.30% -77.88% 29.50% 57.63% -
  Horiz. % 189.94% 148.72% 93.60% 45.15% 204.12% 157.63% 100.00%
PBT 12,699 10,545 5,640 2,719 18,173 14,858 7,552 41.36%
  QoQ % 20.43% 86.97% 107.43% -85.04% 22.31% 96.74% -
  Horiz. % 168.15% 139.63% 74.68% 36.00% 240.64% 196.74% 100.00%
Tax -2,680 -2,293 -1,775 -756 -3,542 -3,934 -1,747 32.98%
  QoQ % -16.88% -29.18% -134.79% 78.66% 9.96% -125.19% -
  Horiz. % 153.41% 131.25% 101.60% 43.27% 202.75% 225.19% 100.00%
NP 10,019 8,252 3,865 1,963 14,631 10,924 5,805 43.84%
  QoQ % 21.41% 113.51% 96.89% -86.58% 33.93% 88.18% -
  Horiz. % 172.59% 142.15% 66.58% 33.82% 252.04% 188.18% 100.00%
NP to SH 10,019 8,252 3,865 1,963 14,631 10,924 5,805 43.84%
  QoQ % 21.41% 113.51% 96.89% -86.58% 33.93% 88.18% -
  Horiz. % 172.59% 142.15% 66.58% 33.82% 252.04% 188.18% 100.00%
Tax Rate 21.10 % 21.74 % 31.47 % 27.80 % 19.49 % 26.48 % 23.13 % -5.93%
  QoQ % -2.94% -30.92% 13.20% 42.64% -26.40% 14.48% -
  Horiz. % 91.22% 93.99% 136.06% 120.19% 84.26% 114.48% 100.00%
Total Cost 256,891 200,729 127,660 61,484 272,207 210,575 134,716 53.71%
  QoQ % 27.98% 57.24% 107.63% -77.41% 29.27% 56.31% -
  Horiz. % 190.69% 149.00% 94.76% 45.64% 202.06% 156.31% 100.00%
Net Worth 194,400 194,400 192,000 192,000 192,000 194,400 189,600 1.68%
  QoQ % 0.00% 1.25% 0.00% 0.00% -1.23% 2.53% -
  Horiz. % 102.53% 102.53% 101.27% 101.27% 101.27% 102.53% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 3,600 2,640 1,440 720 5,280 - 2,400 31.00%
  QoQ % 36.36% 83.33% 100.00% -86.36% 0.00% 0.00% -
  Horiz. % 150.00% 110.00% 60.00% 30.00% 220.00% 0.00% 100.00%
Div Payout % 35.93 % 31.99 % 37.26 % 36.68 % 36.09 % - % 41.34 % -8.92%
  QoQ % 12.32% -14.14% 1.58% 1.63% 0.00% 0.00% -
  Horiz. % 86.91% 77.38% 90.13% 88.73% 87.30% 0.00% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 194,400 194,400 192,000 192,000 192,000 194,400 189,600 1.68%
  QoQ % 0.00% 1.25% 0.00% 0.00% -1.23% 2.53% -
  Horiz. % 102.53% 102.53% 101.27% 101.27% 101.27% 102.53% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 3.75 % 3.95 % 2.94 % 3.09 % 5.10 % 4.93 % 4.13 % -6.23%
  QoQ % -5.06% 34.35% -4.85% -39.41% 3.45% 19.37% -
  Horiz. % 90.80% 95.64% 71.19% 74.82% 123.49% 119.37% 100.00%
ROE 5.15 % 4.24 % 2.01 % 1.02 % 7.62 % 5.62 % 3.06 % 41.44%
  QoQ % 21.46% 110.95% 97.06% -86.61% 35.59% 83.66% -
  Horiz. % 168.30% 138.56% 65.69% 33.33% 249.02% 183.66% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 111.21 87.08 54.80 26.44 119.52 92.29 58.55 53.31%
  QoQ % 27.71% 58.91% 107.26% -77.88% 29.50% 57.63% -
  Horiz. % 189.94% 148.73% 93.60% 45.16% 204.13% 157.63% 100.00%
EPS 4.17 3.44 1.61 0.82 6.10 4.55 2.42 43.68%
  QoQ % 21.22% 113.66% 96.34% -86.56% 34.07% 88.02% -
  Horiz. % 172.31% 142.15% 66.53% 33.88% 252.07% 188.02% 100.00%
DPS 1.50 1.10 0.60 0.30 2.20 0.00 1.00 31.00%
  QoQ % 36.36% 83.33% 100.00% -86.36% 0.00% 0.00% -
  Horiz. % 150.00% 110.00% 60.00% 30.00% 220.00% 0.00% 100.00%
NAPS 0.8100 0.8100 0.8000 0.8000 0.8000 0.8100 0.7900 1.68%
  QoQ % 0.00% 1.25% 0.00% 0.00% -1.23% 2.53% -
  Horiz. % 102.53% 102.53% 101.27% 101.27% 101.27% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 111.21 87.08 54.80 26.44 119.52 92.29 58.55 53.31%
  QoQ % 27.71% 58.91% 107.26% -77.88% 29.50% 57.63% -
  Horiz. % 189.94% 148.73% 93.60% 45.16% 204.13% 157.63% 100.00%
EPS 4.17 3.44 1.61 0.82 6.10 4.55 2.42 43.68%
  QoQ % 21.22% 113.66% 96.34% -86.56% 34.07% 88.02% -
  Horiz. % 172.31% 142.15% 66.53% 33.88% 252.07% 188.02% 100.00%
DPS 1.50 1.10 0.60 0.30 2.20 0.00 1.00 31.00%
  QoQ % 36.36% 83.33% 100.00% -86.36% 0.00% 0.00% -
  Horiz. % 150.00% 110.00% 60.00% 30.00% 220.00% 0.00% 100.00%
NAPS 0.8100 0.8100 0.8000 0.8000 0.8000 0.8100 0.7900 1.68%
  QoQ % 0.00% 1.25% 0.00% 0.00% -1.23% 2.53% -
  Horiz. % 102.53% 102.53% 101.27% 101.27% 101.27% 102.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.5700 0.6450 0.6600 0.7600 0.7700 0.6900 0.8050 -
P/RPS 0.51 0.74 1.20 2.87 0.64 0.75 1.37 -48.22%
  QoQ % -31.08% -38.33% -58.19% 348.44% -14.67% -45.26% -
  Horiz. % 37.23% 54.01% 87.59% 209.49% 46.72% 54.74% 100.00%
P/EPS 13.65 18.76 40.98 92.92 12.63 15.16 33.28 -44.77%
  QoQ % -27.24% -54.22% -55.90% 635.71% -16.69% -54.45% -
  Horiz. % 41.02% 56.37% 123.14% 279.21% 37.95% 45.55% 100.00%
EY 7.32 5.33 2.44 1.08 7.92 6.60 3.00 81.14%
  QoQ % 37.34% 118.44% 125.93% -86.36% 20.00% 120.00% -
  Horiz. % 244.00% 177.67% 81.33% 36.00% 264.00% 220.00% 100.00%
DY 2.63 1.71 0.91 0.39 2.86 0.00 1.24 65.00%
  QoQ % 53.80% 87.91% 133.33% -86.36% 0.00% 0.00% -
  Horiz. % 212.10% 137.90% 73.39% 31.45% 230.65% 0.00% 100.00%
P/NAPS 0.70 0.80 0.83 0.95 0.96 0.85 1.02 -22.18%
  QoQ % -12.50% -3.61% -12.63% -1.04% 12.94% -16.67% -
  Horiz. % 68.63% 78.43% 81.37% 93.14% 94.12% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 20/02/20 21/11/19 28/08/19 30/05/19 21/02/19 29/11/18 -
Price 0.7550 0.6650 0.7500 0.7000 0.8050 0.7200 0.6700 -
P/RPS 0.68 0.76 1.37 2.65 0.67 0.78 1.14 -29.12%
  QoQ % -10.53% -44.53% -48.30% 295.52% -14.10% -31.58% -
  Horiz. % 59.65% 66.67% 120.18% 232.46% 58.77% 68.42% 100.00%
P/EPS 18.09 19.34 46.57 85.58 13.20 15.82 27.70 -24.71%
  QoQ % -6.46% -58.47% -45.58% 548.33% -16.56% -42.89% -
  Horiz. % 65.31% 69.82% 168.12% 308.95% 47.65% 57.11% 100.00%
EY 5.53 5.17 2.15 1.17 7.57 6.32 3.61 32.85%
  QoQ % 6.96% 140.47% 83.76% -84.54% 19.78% 75.07% -
  Horiz. % 153.19% 143.21% 59.56% 32.41% 209.70% 175.07% 100.00%
DY 1.99 1.65 0.80 0.43 2.73 0.00 1.49 21.26%
  QoQ % 20.61% 106.25% 86.05% -84.25% 0.00% 0.00% -
  Horiz. % 133.56% 110.74% 53.69% 28.86% 183.22% 0.00% 100.00%
P/NAPS 0.93 0.82 0.94 0.88 1.01 0.89 0.85 6.17%
  QoQ % 13.41% -12.77% 6.82% -12.87% 13.48% 4.71% -
  Horiz. % 109.41% 96.47% 110.59% 103.53% 118.82% 104.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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