Highlights

[OFI] QoQ 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 -     -14.83%    YoY -     -38.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 80,978 73,692 66,829 73,223 75,061 73,309 66,717 13.75%
  QoQ % 9.89% 10.27% -8.73% -2.45% 2.39% 9.88% -
  Horiz. % 121.38% 110.45% 100.17% 109.75% 112.51% 109.88% 100.00%
PBT 7,306 3,487 4,065 -1,024 1,409 3,963 3,906 51.64%
  QoQ % 109.52% -14.22% 496.97% -172.68% -64.45% 1.46% -
  Horiz. % 187.05% 89.27% 104.07% -26.22% 36.07% 101.46% 100.00%
Tax -2,187 -817 -930 1,291 1,923 374 -645 125.20%
  QoQ % -167.69% 12.15% -172.04% -32.87% 414.17% 157.98% -
  Horiz. % 339.07% 126.67% 144.19% -200.16% -298.14% -57.98% 100.00%
NP 5,119 2,670 3,135 267 3,332 4,337 3,261 34.96%
  QoQ % 91.72% -14.83% 1,074.16% -91.99% -23.17% 33.00% -
  Horiz. % 156.98% 81.88% 96.14% 8.19% 102.18% 133.00% 100.00%
NP to SH 5,119 2,670 3,135 267 3,332 4,337 3,266 34.82%
  QoQ % 91.72% -14.83% 1,074.16% -91.99% -23.17% 32.79% -
  Horiz. % 156.74% 81.75% 95.99% 8.18% 102.02% 132.79% 100.00%
Tax Rate 29.93 % 23.43 % 22.88 % - % -136.48 % -9.44 % 16.51 % 48.51%
  QoQ % 27.74% 2.40% 0.00% 0.00% -1,345.76% -157.18% -
  Horiz. % 181.28% 141.91% 138.58% 0.00% -826.65% -57.18% 100.00%
Total Cost 75,859 71,022 63,694 72,956 71,729 68,972 63,456 12.60%
  QoQ % 6.81% 11.51% -12.70% 1.71% 4.00% 8.69% -
  Horiz. % 119.55% 111.92% 100.38% 114.97% 113.04% 108.69% 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 - 1,200 1,200 - 1,200 2,400 2,400 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 0.00% 50.00% 100.00% 100.00%
Div Payout % - % 44.94 % 38.28 % - % 36.01 % 55.34 % 73.48 % -
  QoQ % 0.00% 17.40% 0.00% 0.00% -34.93% -24.69% -
  Horiz. % 0.00% 61.16% 52.10% 0.00% 49.01% 75.31% 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 6.32 % 3.62 % 4.69 % 0.36 % 4.44 % 5.92 % 4.89 % 18.60%
  QoQ % 74.59% -22.81% 1,202.78% -91.89% -25.00% 21.06% -
  Horiz. % 129.24% 74.03% 95.91% 7.36% 90.80% 121.06% 100.00%
ROE 2.63 % 1.41 % 1.67 % 0.14 % 1.80 % 2.35 % 1.79 % 29.15%
  QoQ % 86.52% -15.57% 1,092.86% -92.22% -23.40% 31.28% -
  Horiz. % 146.93% 78.77% 93.30% 7.82% 100.56% 131.28% 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 33.74 30.71 27.85 30.51 31.28 30.55 27.80 13.74%
  QoQ % 9.87% 10.27% -8.72% -2.46% 2.39% 9.89% -
  Horiz. % 121.37% 110.47% 100.18% 109.75% 112.52% 109.89% 100.00%
EPS 2.13 1.11 1.31 0.11 1.39 1.81 1.36 34.75%
  QoQ % 91.89% -15.27% 1,090.91% -92.09% -23.20% 33.09% -
  Horiz. % 156.62% 81.62% 96.32% 8.09% 102.21% 133.09% 100.00%
DPS 0.00 0.50 0.50 0.00 0.50 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 0.00% 50.00% 100.00% 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 - 240,328
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.74 30.71 27.85 30.51 31.28 30.55 27.80 13.74%
  QoQ % 9.87% 10.27% -8.72% -2.46% 2.39% 9.89% -
  Horiz. % 121.37% 110.47% 100.18% 109.75% 112.52% 109.89% 100.00%
EPS 2.13 1.11 1.31 0.11 1.39 1.81 1.36 34.75%
  QoQ % 91.89% -15.27% 1,090.91% -92.09% -23.20% 33.09% -
  Horiz. % 156.62% 81.62% 96.32% 8.09% 102.21% 133.09% 100.00%
DPS 0.00 0.50 0.50 0.00 0.50 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 0.00% 50.00% 100.00% 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 2.04 2.62 3.43 3.13 4.38 5.14 5.79 -50.02%
  QoQ % -22.14% -23.62% 9.58% -28.54% -14.79% -11.23% -
  Horiz. % 35.23% 45.25% 59.24% 54.06% 75.65% 88.77% 100.00%
P/EPS 32.35 72.36 73.11 858.43 98.68 86.88 118.31 -57.77%
  QoQ % -55.29% -1.03% -91.48% 769.91% 13.58% -26.57% -
  Horiz. % 27.34% 61.16% 61.80% 725.58% 83.41% 73.43% 100.00%
EY 3.09 1.38 1.37 0.12 1.01 1.15 0.85 135.87%
  QoQ % 123.91% 0.73% 1,041.67% -88.12% -12.17% 35.29% -
  Horiz. % 363.53% 162.35% 161.18% 14.12% 118.82% 135.29% 100.00%
DY 0.00 0.62 0.52 0.00 0.36 0.64 0.62 -
  QoQ % 0.00% 19.23% 0.00% 0.00% -43.75% 3.23% -
  Horiz. % 0.00% 100.00% 83.87% 0.00% 58.06% 103.23% 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 2.13 2.18 3.05 3.05 3.42 4.78 5.79 -48.57%
  QoQ % -2.29% -28.52% 0.00% -10.82% -28.45% -17.44% -
  Horiz. % 36.79% 37.65% 52.68% 52.68% 59.07% 82.56% 100.00%
P/EPS 33.76 60.22 65.07 835.96 77.07 80.79 118.31 -56.56%
  QoQ % -43.94% -7.45% -92.22% 984.68% -4.60% -31.71% -
  Horiz. % 28.54% 50.90% 55.00% 706.58% 65.14% 68.29% 100.00%
EY 2.96 1.66 1.54 0.12 1.30 1.24 0.85 129.22%
  QoQ % 78.31% 7.79% 1,183.33% -90.77% 4.84% 45.88% -
  Horiz. % 348.24% 195.29% 181.18% 14.12% 152.94% 145.88% 100.00%
DY 0.00 0.75 0.59 0.00 0.47 0.68 0.62 -
  QoQ % 0.00% 27.12% 0.00% 0.00% -30.88% 9.68% -
  Horiz. % 0.00% 120.97% 95.16% 0.00% 75.81% 109.68% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers