Highlights

[OFI] QoQ Cumulative Quarter Result on 2019-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     33.93%    YoY -     30.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 208,981 131,525 63,447 286,838 221,499 140,521 66,829 113.40%
  QoQ % 58.89% 107.30% -77.88% 29.50% 57.63% 110.27% -
  Horiz. % 312.71% 196.81% 94.94% 429.21% 331.44% 210.27% 100.00%
PBT 10,545 5,640 2,719 18,173 14,858 7,552 4,065 88.47%
  QoQ % 86.97% 107.43% -85.04% 22.31% 96.74% 85.78% -
  Horiz. % 259.41% 138.75% 66.89% 447.06% 365.51% 185.78% 100.00%
Tax -2,293 -1,775 -756 -3,542 -3,934 -1,747 -930 82.21%
  QoQ % -29.18% -134.79% 78.66% 9.96% -125.19% -87.85% -
  Horiz. % 246.56% 190.86% 81.29% 380.86% 423.01% 187.85% 100.00%
NP 8,252 3,865 1,963 14,631 10,924 5,805 3,135 90.30%
  QoQ % 113.51% 96.89% -86.58% 33.93% 88.18% 85.17% -
  Horiz. % 263.22% 123.29% 62.62% 466.70% 348.45% 185.17% 100.00%
NP to SH 8,252 3,865 1,963 14,631 10,924 5,805 3,135 90.30%
  QoQ % 113.51% 96.89% -86.58% 33.93% 88.18% 85.17% -
  Horiz. % 263.22% 123.29% 62.62% 466.70% 348.45% 185.17% 100.00%
Tax Rate 21.74 % 31.47 % 27.80 % 19.49 % 26.48 % 23.13 % 22.88 % -3.34%
  QoQ % -30.92% 13.20% 42.64% -26.40% 14.48% 1.09% -
  Horiz. % 95.02% 137.54% 121.50% 85.18% 115.73% 101.09% 100.00%
Total Cost 200,729 127,660 61,484 272,207 210,575 134,716 63,694 114.50%
  QoQ % 57.24% 107.63% -77.41% 29.27% 56.31% 111.51% -
  Horiz. % 315.15% 200.43% 96.53% 427.37% 330.60% 211.51% 100.00%
Net Worth 194,400 192,000 192,000 192,000 194,400 189,600 187,199 2.54%
  QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% -
  Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,640 1,440 720 5,280 - 2,400 1,200 68.91%
  QoQ % 83.33% 100.00% -86.36% 0.00% 0.00% 100.00% -
  Horiz. % 220.00% 120.00% 60.00% 440.00% 0.00% 200.00% 100.00%
Div Payout % 31.99 % 37.26 % 36.68 % 36.09 % - % 41.34 % 38.28 % -11.25%
  QoQ % -14.14% 1.58% 1.63% 0.00% 0.00% 7.99% -
  Horiz. % 83.57% 97.34% 95.82% 94.28% 0.00% 107.99% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 194,400 192,000 192,000 192,000 194,400 189,600 187,199 2.54%
  QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% -
  Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.95 % 2.94 % 3.09 % 5.10 % 4.93 % 4.13 % 4.69 % -10.79%
  QoQ % 34.35% -4.85% -39.41% 3.45% 19.37% -11.94% -
  Horiz. % 84.22% 62.69% 65.88% 108.74% 105.12% 88.06% 100.00%
ROE 4.24 % 2.01 % 1.02 % 7.62 % 5.62 % 3.06 % 1.67 % 85.79%
  QoQ % 110.95% 97.06% -86.61% 35.59% 83.66% 83.23% -
  Horiz. % 253.89% 120.36% 61.08% 456.29% 336.53% 183.23% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 87.08 54.80 26.44 119.52 92.29 58.55 27.85 113.38%
  QoQ % 58.91% 107.26% -77.88% 29.50% 57.63% 110.23% -
  Horiz. % 312.68% 196.77% 94.94% 429.16% 331.38% 210.23% 100.00%
EPS 3.44 1.61 0.82 6.10 4.55 2.42 1.31 90.00%
  QoQ % 113.66% 96.34% -86.56% 34.07% 88.02% 84.73% -
  Horiz. % 262.60% 122.90% 62.60% 465.65% 347.33% 184.73% 100.00%
DPS 1.10 0.60 0.30 2.20 0.00 1.00 0.50 68.91%
  QoQ % 83.33% 100.00% -86.36% 0.00% 0.00% 100.00% -
  Horiz. % 220.00% 120.00% 60.00% 440.00% 0.00% 200.00% 100.00%
NAPS 0.8100 0.8000 0.8000 0.8000 0.8100 0.7900 0.7800 2.54%
  QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% -
  Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 87.08 54.80 26.44 119.52 92.29 58.55 27.85 113.38%
  QoQ % 58.91% 107.26% -77.88% 29.50% 57.63% 110.23% -
  Horiz. % 312.68% 196.77% 94.94% 429.16% 331.38% 210.23% 100.00%
EPS 3.44 1.61 0.82 6.10 4.55 2.42 1.31 90.00%
  QoQ % 113.66% 96.34% -86.56% 34.07% 88.02% 84.73% -
  Horiz. % 262.60% 122.90% 62.60% 465.65% 347.33% 184.73% 100.00%
DPS 1.10 0.60 0.30 2.20 0.00 1.00 0.50 68.91%
  QoQ % 83.33% 100.00% -86.36% 0.00% 0.00% 100.00% -
  Horiz. % 220.00% 120.00% 60.00% 440.00% 0.00% 200.00% 100.00%
NAPS 0.8100 0.8000 0.8000 0.8000 0.8100 0.7900 0.7800 2.54%
  QoQ % 1.25% 0.00% 0.00% -1.23% 2.53% 1.28% -
  Horiz. % 103.85% 102.56% 102.56% 102.56% 103.85% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.6450 0.6600 0.7600 0.7700 0.6900 0.8050 0.9550 -
P/RPS 0.74 1.20 2.87 0.64 0.75 1.37 3.43 -63.93%
  QoQ % -38.33% -58.19% 348.44% -14.67% -45.26% -60.06% -
  Horiz. % 21.57% 34.99% 83.67% 18.66% 21.87% 39.94% 100.00%
P/EPS 18.76 40.98 92.92 12.63 15.16 33.28 73.11 -59.52%
  QoQ % -54.22% -55.90% 635.71% -16.69% -54.45% -54.48% -
  Horiz. % 25.66% 56.05% 127.10% 17.28% 20.74% 45.52% 100.00%
EY 5.33 2.44 1.08 7.92 6.60 3.00 1.37 146.75%
  QoQ % 118.44% 125.93% -86.36% 20.00% 120.00% 118.98% -
  Horiz. % 389.05% 178.10% 78.83% 578.10% 481.75% 218.98% 100.00%
DY 1.71 0.91 0.39 2.86 0.00 1.24 0.52 120.66%
  QoQ % 87.91% 133.33% -86.36% 0.00% 0.00% 138.46% -
  Horiz. % 328.85% 175.00% 75.00% 550.00% 0.00% 238.46% 100.00%
P/NAPS 0.80 0.83 0.95 0.96 0.85 1.02 1.22 -24.46%
  QoQ % -3.61% -12.63% -1.04% 12.94% -16.67% -16.39% -
  Horiz. % 65.57% 68.03% 77.87% 78.69% 69.67% 83.61% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 21/11/19 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 -
Price 0.6650 0.7500 0.7000 0.8050 0.7200 0.6700 0.8500 -
P/RPS 0.76 1.37 2.65 0.67 0.78 1.14 3.05 -60.30%
  QoQ % -44.53% -48.30% 295.52% -14.10% -31.58% -62.62% -
  Horiz. % 24.92% 44.92% 86.89% 21.97% 25.57% 37.38% 100.00%
P/EPS 19.34 46.57 85.58 13.20 15.82 27.70 65.07 -55.36%
  QoQ % -58.47% -45.58% 548.33% -16.56% -42.89% -57.43% -
  Horiz. % 29.72% 71.57% 131.52% 20.29% 24.31% 42.57% 100.00%
EY 5.17 2.15 1.17 7.57 6.32 3.61 1.54 123.71%
  QoQ % 140.47% 83.76% -84.54% 19.78% 75.07% 134.42% -
  Horiz. % 335.71% 139.61% 75.97% 491.56% 410.39% 234.42% 100.00%
DY 1.65 0.80 0.43 2.73 0.00 1.49 0.59 98.13%
  QoQ % 106.25% 86.05% -84.25% 0.00% 0.00% 152.54% -
  Horiz. % 279.66% 135.59% 72.88% 462.71% 0.00% 252.54% 100.00%
P/NAPS 0.82 0.94 0.88 1.01 0.89 0.85 1.09 -17.24%
  QoQ % -12.77% 6.82% -12.87% 13.48% 4.71% -22.02% -
  Horiz. % 75.23% 86.24% 80.73% 92.66% 81.65% 77.98% 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.
 


 

221  474  523  1112 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.34-0.035 
 DSONIC 1.17+0.13 
 SAPNRG 0.20-0.01 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.25+0.045 
 DSONIC-WA 0.505+0.12 
 MYEG 1.14-0.04 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers