Highlights

[OFI] QoQ Cumulative Quarter Result on 2018-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     2.44%    YoY -     -38.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 221,499 140,521 66,829 288,310 215,087 140,026 66,717 122.06%
  QoQ % 57.63% 110.27% -76.82% 34.04% 53.61% 109.88% -
  Horiz. % 332.00% 210.62% 100.17% 432.14% 322.39% 209.88% 100.00%
PBT 14,858 7,552 4,065 8,254 9,278 7,869 3,906 143.09%
  QoQ % 96.74% 85.78% -50.75% -11.04% 17.91% 101.46% -
  Horiz. % 380.39% 193.34% 104.07% 211.32% 237.53% 201.46% 100.00%
Tax -3,934 -1,747 -930 2,943 1,652 -271 -645 232.73%
  QoQ % -125.19% -87.85% -131.60% 78.15% 709.59% 57.98% -
  Horiz. % 609.92% 270.85% 144.19% -456.28% -256.12% 42.02% 100.00%
NP 10,924 5,805 3,135 11,197 10,930 7,598 3,261 123.39%
  QoQ % 88.18% 85.17% -72.00% 2.44% 43.85% 133.00% -
  Horiz. % 334.99% 178.01% 96.14% 343.36% 335.17% 233.00% 100.00%
NP to SH 10,924 5,805 3,135 11,201 10,934 7,602 3,266 123.16%
  QoQ % 88.18% 85.17% -72.01% 2.44% 43.83% 132.76% -
  Horiz. % 334.48% 177.74% 95.99% 342.96% 334.78% 232.76% 100.00%
Tax Rate 26.48 % 23.13 % 22.88 % -35.66 % -17.81 % 3.44 % 16.51 % 36.90%
  QoQ % 14.48% 1.09% 164.16% -100.22% -617.73% -79.16% -
  Horiz. % 160.39% 140.10% 138.58% -215.99% -107.87% 20.84% 100.00%
Total Cost 210,575 134,716 63,694 277,113 204,157 132,428 63,456 121.99%
  QoQ % 56.31% 111.51% -77.02% 35.74% 54.16% 108.69% -
  Horiz. % 331.84% 212.30% 100.38% 436.70% 321.73% 208.69% 100.00%
Net Worth 194,400 189,600 187,199 184,799 184,799 184,799 182,399 4.33%
  QoQ % 2.53% 1.28% 1.30% 0.00% 0.00% 1.32% -
  Horiz. % 106.58% 103.95% 102.63% 101.32% 101.32% 101.32% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 2,400 1,200 6,000 6,000 4,800 2,400 -
  QoQ % 0.00% 100.00% -80.00% 0.00% 25.00% 100.00% -
  Horiz. % 0.00% 100.00% 50.00% 250.00% 250.00% 200.00% 100.00%
Div Payout % - % 41.34 % 38.28 % 53.57 % 54.87 % 63.14 % 73.48 % -
  QoQ % 0.00% 7.99% -28.54% -2.37% -13.10% -14.07% -
  Horiz. % 0.00% 56.26% 52.10% 72.90% 74.67% 85.93% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 194,400 189,600 187,199 184,799 184,799 184,799 182,399 4.33%
  QoQ % 2.53% 1.28% 1.30% 0.00% 0.00% 1.32% -
  Horiz. % 106.58% 103.95% 102.63% 101.32% 101.32% 101.32% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.93 % 4.13 % 4.69 % 3.88 % 5.08 % 5.43 % 4.89 % 0.54%
  QoQ % 19.37% -11.94% 20.88% -23.62% -6.45% 11.04% -
  Horiz. % 100.82% 84.46% 95.91% 79.35% 103.89% 111.04% 100.00%
ROE 5.62 % 3.06 % 1.67 % 6.06 % 5.92 % 4.11 % 1.79 % 113.97%
  QoQ % 83.66% 83.23% -72.44% 2.36% 44.04% 129.61% -
  Horiz. % 313.97% 170.95% 93.30% 338.55% 330.73% 229.61% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 92.29 58.55 27.85 120.13 89.62 58.34 27.80 122.05%
  QoQ % 57.63% 110.23% -76.82% 34.04% 53.62% 109.86% -
  Horiz. % 331.98% 210.61% 100.18% 432.12% 322.37% 209.86% 100.00%
EPS 4.55 2.42 1.31 4.67 4.56 3.17 1.36 123.20%
  QoQ % 88.02% 84.73% -71.95% 2.41% 43.85% 133.09% -
  Horiz. % 334.56% 177.94% 96.32% 343.38% 335.29% 233.09% 100.00%
DPS 0.00 1.00 0.50 2.50 2.50 2.00 1.00 -
  QoQ % 0.00% 100.00% -80.00% 0.00% 25.00% 100.00% -
  Horiz. % 0.00% 100.00% 50.00% 250.00% 250.00% 200.00% 100.00%
NAPS 0.8100 0.7900 0.7800 0.7700 0.7700 0.7700 0.7600 4.33%
  QoQ % 2.53% 1.28% 1.30% 0.00% 0.00% 1.32% -
  Horiz. % 106.58% 103.95% 102.63% 101.32% 101.32% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 92.29 58.55 27.85 120.13 89.62 58.34 27.80 122.05%
  QoQ % 57.63% 110.23% -76.82% 34.04% 53.62% 109.86% -
  Horiz. % 331.98% 210.61% 100.18% 432.12% 322.37% 209.86% 100.00%
EPS 4.55 2.42 1.31 4.67 4.56 3.17 1.36 123.20%
  QoQ % 88.02% 84.73% -71.95% 2.41% 43.85% 133.09% -
  Horiz. % 334.56% 177.94% 96.32% 343.38% 335.29% 233.09% 100.00%
DPS 0.00 1.00 0.50 2.50 2.50 2.00 1.00 -
  QoQ % 0.00% 100.00% -80.00% 0.00% 25.00% 100.00% -
  Horiz. % 0.00% 100.00% 50.00% 250.00% 250.00% 200.00% 100.00%
NAPS 0.8100 0.7900 0.7800 0.7700 0.7700 0.7700 0.7600 4.33%
  QoQ % 2.53% 1.28% 1.30% 0.00% 0.00% 1.32% -
  Horiz. % 106.58% 103.95% 102.63% 101.32% 101.32% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6900 0.8050 0.9550 0.9550 1.3700 1.5700 1.6100 -
P/RPS 0.75 1.37 3.43 0.79 1.53 2.69 5.79 -74.30%
  QoQ % -45.26% -60.06% 334.18% -48.37% -43.12% -53.54% -
  Horiz. % 12.95% 23.66% 59.24% 13.64% 26.42% 46.46% 100.00%
P/EPS 15.16 33.28 73.11 20.46 30.07 49.57 118.31 -74.49%
  QoQ % -54.45% -54.48% 257.33% -31.96% -39.34% -58.10% -
  Horiz. % 12.81% 28.13% 61.80% 17.29% 25.42% 41.90% 100.00%
EY 6.60 3.00 1.37 4.89 3.33 2.02 0.85 290.66%
  QoQ % 120.00% 118.98% -71.98% 46.85% 64.85% 137.65% -
  Horiz. % 776.47% 352.94% 161.18% 575.29% 391.76% 237.65% 100.00%
DY 0.00 1.24 0.52 2.62 1.82 1.27 0.62 -
  QoQ % 0.00% 138.46% -80.15% 43.96% 43.31% 104.84% -
  Horiz. % 0.00% 200.00% 83.87% 422.58% 293.55% 204.84% 100.00%
P/NAPS 0.85 1.02 1.22 1.24 1.78 2.04 2.12 -45.54%
  QoQ % -16.67% -16.39% -1.61% -30.34% -12.75% -3.77% -
  Horiz. % 40.09% 48.11% 57.55% 58.49% 83.96% 96.23% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 29/11/18 29/08/18 30/05/18 27/02/18 22/11/17 24/08/17 -
Price 0.7200 0.6700 0.8500 0.9300 1.0700 1.4600 1.6100 -
P/RPS 0.78 1.14 3.05 0.77 1.19 2.50 5.79 -73.62%
  QoQ % -31.58% -62.62% 296.10% -35.29% -52.40% -56.82% -
  Horiz. % 13.47% 19.69% 52.68% 13.30% 20.55% 43.18% 100.00%
P/EPS 15.82 27.70 65.07 19.93 23.49 46.09 118.31 -73.75%
  QoQ % -42.89% -57.43% 226.49% -15.16% -49.03% -61.04% -
  Horiz. % 13.37% 23.41% 55.00% 16.85% 19.85% 38.96% 100.00%
EY 6.32 3.61 1.54 5.02 4.26 2.17 0.85 279.56%
  QoQ % 75.07% 134.42% -69.32% 17.84% 96.31% 155.29% -
  Horiz. % 743.53% 424.71% 181.18% 590.59% 501.18% 255.29% 100.00%
DY 0.00 1.49 0.59 2.69 2.34 1.37 0.62 -
  QoQ % 0.00% 152.54% -78.07% 14.96% 70.80% 120.97% -
  Horiz. % 0.00% 240.32% 95.16% 433.87% 377.42% 220.97% 100.00%
P/NAPS 0.89 0.85 1.09 1.21 1.39 1.90 2.12 -43.84%
  QoQ % 4.71% -22.02% -9.92% -12.95% -26.84% -10.38% -
  Horiz. % 41.98% 40.09% 51.42% 57.08% 65.57% 89.62% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers