Highlights

[OFI] QoQ TTM Result on 2019-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     -8.01%    YoY -     21.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 274,320 277,842 283,456 286,838 294,722 288,805 288,422 -3.28%
  QoQ % -1.27% -1.98% -1.18% -2.68% 2.05% 0.13% -
  Horiz. % 95.11% 96.33% 98.28% 99.45% 102.18% 100.13% 100.00%
PBT 13,861 16,262 16,827 18,173 13,834 7,937 8,413 39.37%
  QoQ % -14.76% -3.36% -7.41% 31.36% 74.30% -5.66% -
  Horiz. % 164.76% 193.30% 200.01% 216.01% 164.44% 94.34% 100.00%
Tax -1,901 -3,570 -3,368 -3,542 -2,643 1,467 2,658 -
  QoQ % 46.75% -6.00% 4.91% -34.01% -280.16% -44.81% -
  Horiz. % -71.52% -134.31% -126.71% -133.26% -99.44% 55.19% 100.00%
NP 11,960 12,692 13,459 14,631 11,191 9,404 11,071 5.27%
  QoQ % -5.77% -5.70% -8.01% 30.74% 19.00% -15.06% -
  Horiz. % 108.03% 114.64% 121.57% 132.16% 101.08% 84.94% 100.00%
NP to SH 11,960 12,692 13,459 14,631 11,191 9,404 11,071 5.27%
  QoQ % -5.77% -5.70% -8.01% 30.74% 19.00% -15.06% -
  Horiz. % 108.03% 114.64% 121.57% 132.16% 101.08% 84.94% 100.00%
Tax Rate 13.71 % 21.95 % 20.02 % 19.49 % 19.11 % -18.48 % -31.59 % -
  QoQ % -37.54% 9.64% 2.72% 1.99% 203.41% 41.50% -
  Horiz. % -43.40% -69.48% -63.37% -61.70% -60.49% 58.50% 100.00%
Total Cost 262,360 265,150 269,997 272,207 283,531 279,401 277,351 -3.63%
  QoQ % -1.05% -1.80% -0.81% -3.99% 1.48% 0.74% -
  Horiz. % 94.59% 95.60% 97.35% 98.15% 102.23% 100.74% 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 4,319 3,119 3,599 4,079 2,400 3,600 4,800 -6.77%
  QoQ % 38.46% -13.33% -11.76% 70.00% -33.33% -25.00% -
  Horiz. % 90.00% 65.00% 75.00% 85.00% 50.00% 75.00% 100.00%
Div Payout % 36.12 % 24.58 % 26.75 % 27.89 % 21.45 % 38.28 % 43.36 % -11.44%
  QoQ % 46.95% -8.11% -4.09% 30.02% -43.97% -11.72% -
  Horiz. % 83.30% 56.69% 61.69% 64.32% 49.47% 88.28% 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 4.36 % 4.57 % 4.75 % 5.10 % 3.80 % 3.26 % 3.84 % 8.81%
  QoQ % -4.60% -3.79% -6.86% 34.21% 16.56% -15.10% -
  Horiz. % 113.54% 119.01% 123.70% 132.81% 98.96% 84.90% 100.00%
ROE 6.15 % 6.61 % 7.01 % 7.62 % 5.76 % 4.96 % 5.91 % 2.68%
  QoQ % -6.96% -5.71% -8.01% 32.29% 16.13% -16.07% -
  Horiz. % 104.06% 111.84% 118.61% 128.93% 97.46% 83.93% 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 114.30 115.77 118.11 119.52 122.80 120.34 120.18 -3.28%
  QoQ % -1.27% -1.98% -1.18% -2.67% 2.04% 0.13% -
  Horiz. % 95.11% 96.33% 98.28% 99.45% 102.18% 100.13% 100.00%
EPS 4.98 5.29 5.61 6.10 4.66 3.92 4.61 5.27%
  QoQ % -5.86% -5.70% -8.03% 30.90% 18.88% -14.97% -
  Horiz. % 108.03% 114.75% 121.69% 132.32% 101.08% 85.03% 100.00%
DPS 1.80 1.30 1.50 1.70 1.00 1.50 2.00 -6.77%
  QoQ % 38.46% -13.33% -11.76% 70.00% -33.33% -25.00% -
  Horiz. % 90.00% 65.00% 75.00% 85.00% 50.00% 75.00% 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 114.30 115.77 118.11 119.52 122.80 120.34 120.18 -3.28%
  QoQ % -1.27% -1.98% -1.18% -2.67% 2.04% 0.13% -
  Horiz. % 95.11% 96.33% 98.28% 99.45% 102.18% 100.13% 100.00%
EPS 4.98 5.29 5.61 6.10 4.66 3.92 4.61 5.27%
  QoQ % -5.86% -5.70% -8.03% 30.90% 18.88% -14.97% -
  Horiz. % 108.03% 114.75% 121.69% 132.32% 101.08% 85.03% 100.00%
DPS 1.80 1.30 1.50 1.70 1.00 1.50 2.00 -6.77%
  QoQ % 38.46% -13.33% -11.76% 70.00% -33.33% -25.00% -
  Horiz. % 90.00% 65.00% 75.00% 85.00% 50.00% 75.00% 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 0.56 0.57 0.64 0.64 0.56 0.67 0.79 -20.45%
  QoQ % -1.75% -10.94% 0.00% 14.29% -16.42% -15.19% -
  Horiz. % 70.89% 72.15% 81.01% 81.01% 70.89% 84.81% 100.00%
P/EPS 12.94 12.48 13.55 12.63 14.80 20.54 20.70 -26.83%
  QoQ % 3.69% -7.90% 7.28% -14.66% -27.95% -0.77% -
  Horiz. % 62.51% 60.29% 65.46% 61.01% 71.50% 99.23% 100.00%
EY 7.73 8.01 7.38 7.92 6.76 4.87 4.83 36.70%
  QoQ % -3.50% 8.54% -6.82% 17.16% 38.81% 0.83% -
  Horiz. % 160.04% 165.84% 152.80% 163.98% 139.96% 100.83% 100.00%
DY 2.79 1.97 1.97 2.21 1.45 1.86 2.09 21.17%
  QoQ % 41.62% 0.00% -10.86% 52.41% -22.04% -11.00% -
  Horiz. % 133.49% 94.26% 94.26% 105.74% 69.38% 89.00% 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 0.58 0.65 0.59 0.67 0.59 0.56 0.71 -12.58%
  QoQ % -10.77% 10.17% -11.94% 13.56% 5.36% -21.13% -
  Horiz. % 81.69% 91.55% 83.10% 94.37% 83.10% 78.87% 100.00%
P/EPS 13.34 14.18 12.48 13.20 15.44 17.10 18.43 -19.34%
  QoQ % -5.92% 13.62% -5.45% -14.51% -9.71% -7.22% -
  Horiz. % 72.38% 76.94% 67.72% 71.62% 83.78% 92.78% 100.00%
EY 7.49 7.05 8.01 7.57 6.48 5.85 5.43 23.84%
  QoQ % 6.24% -11.99% 5.81% 16.82% 10.77% 7.73% -
  Horiz. % 137.94% 129.83% 147.51% 139.41% 119.34% 107.73% 100.00%
DY 2.71 1.73 2.14 2.11 1.39 2.24 2.35 9.94%
  QoQ % 56.65% -19.16% 1.42% 51.80% -37.95% -4.68% -
  Horiz. % 115.32% 73.62% 91.06% 89.79% 59.15% 95.32% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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