Highlights

[OFI] YoY Annual (Unaudited) Result on 2014-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend YoY -     26.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 256,083 244,922 237,028 226,889 212,100 195,269 149,295 9.40%
  YoY % 4.56% 3.33% 4.47% 6.97% 8.62% 30.79% -
  Horiz. % 171.53% 164.05% 158.76% 151.97% 142.07% 130.79% 100.00%
PBT 23,062 32,059 25,424 20,641 16,311 16,799 11,088 12.97%
  YoY % -28.06% 26.10% 23.17% 26.55% -2.90% 51.51% -
  Horiz. % 207.99% 289.13% 229.29% 186.16% 147.10% 151.51% 100.00%
Tax -4,829 -6,584 -3,915 -4,434 -3,459 -3,442 -2,348 12.76%
  YoY % 26.66% -68.17% 11.71% -28.19% -0.49% -46.59% -
  Horiz. % 205.66% 280.41% 166.74% 188.84% 147.32% 146.59% 100.00%
NP 18,233 25,475 21,509 16,207 12,852 13,357 8,740 13.03%
  YoY % -28.43% 18.44% 32.71% 26.10% -3.78% 52.83% -
  Horiz. % 208.62% 291.48% 246.10% 185.43% 147.05% 152.83% 100.00%
NP to SH 18,245 25,459 21,509 16,171 12,773 13,088 8,700 13.12%
  YoY % -28.34% 18.36% 33.01% 26.60% -2.41% 50.44% -
  Horiz. % 209.71% 292.63% 247.23% 185.87% 146.82% 150.44% 100.00%
Tax Rate 20.94 % 20.54 % 15.40 % 21.48 % 21.21 % 20.49 % 21.18 % -0.19%
  YoY % 1.95% 33.38% -28.31% 1.27% 3.51% -3.26% -
  Horiz. % 98.87% 96.98% 72.71% 101.42% 100.14% 96.74% 100.00%
Total Cost 237,850 219,447 215,519 210,682 199,248 181,912 140,555 9.15%
  YoY % 8.39% 1.82% 2.30% 5.74% 9.53% 29.42% -
  Horiz. % 169.22% 156.13% 153.33% 149.89% 141.76% 129.42% 100.00%
Net Worth 182,399 172,766 160,207 143,972 132,589 124,819 116,400 7.77%
  YoY % 5.58% 7.84% 11.28% 8.59% 6.23% 7.23% -
  Horiz. % 156.70% 148.42% 137.64% 123.69% 113.91% 107.23% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,600 15,596 7,800 5,698 4,799 4,800 4,800 12.23%
  YoY % -38.45% 99.95% 36.87% 18.74% -0.02% 0.02% -
  Horiz. % 200.00% 324.94% 162.51% 118.73% 99.99% 100.02% 100.00%
Div Payout % 52.62 % 61.26 % 36.27 % 35.24 % 37.58 % 36.68 % 55.17 % -0.78%
  YoY % -14.10% 68.90% 2.92% -6.23% 2.45% -33.51% -
  Horiz. % 95.38% 111.04% 65.74% 63.88% 68.12% 66.49% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 182,399 172,766 160,207 143,972 132,589 124,819 116,400 7.77%
  YoY % 5.58% 7.84% 11.28% 8.59% 6.23% 7.23% -
  Horiz. % 156.70% 148.42% 137.64% 123.69% 113.91% 107.23% 100.00%
NOSH 240,000 239,952 60,002 59,988 59,995 60,009 60,000 25.97%
  YoY % 0.02% 299.90% 0.02% -0.01% -0.02% 0.02% -
  Horiz. % 400.00% 399.92% 100.00% 99.98% 99.99% 100.02% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.12 % 10.40 % 9.07 % 7.14 % 6.06 % 6.84 % 5.85 % 3.33%
  YoY % -31.54% 14.66% 27.03% 17.82% -11.40% 16.92% -
  Horiz. % 121.71% 177.78% 155.04% 122.05% 103.59% 116.92% 100.00%
ROE 10.00 % 14.74 % 13.43 % 11.23 % 9.63 % 10.49 % 7.47 % 4.98%
  YoY % -32.16% 9.75% 19.59% 16.61% -8.20% 40.43% -
  Horiz. % 133.87% 197.32% 179.79% 150.33% 128.92% 140.43% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 106.70 102.07 395.03 378.22 353.53 325.40 248.83 -13.15%
  YoY % 4.54% -74.16% 4.44% 6.98% 8.64% 30.77% -
  Horiz. % 42.88% 41.02% 158.75% 152.00% 142.08% 130.77% 100.00%
EPS 7.60 10.61 35.85 26.95 21.29 21.81 14.50 -10.20%
  YoY % -28.37% -70.40% 33.02% 26.59% -2.38% 50.41% -
  Horiz. % 52.41% 73.17% 247.24% 185.86% 146.83% 150.41% 100.00%
DPS 4.00 6.50 13.00 9.50 8.00 8.00 8.00 -10.90%
  YoY % -38.46% -50.00% 36.84% 18.75% 0.00% 0.00% -
  Horiz. % 50.00% 81.25% 162.50% 118.75% 100.00% 100.00% 100.00%
NAPS 0.7600 0.7200 2.6700 2.4000 2.2100 2.0800 1.9400 -14.45%
  YoY % 5.56% -73.03% 11.25% 8.60% 6.25% 7.22% -
  Horiz. % 39.18% 37.11% 137.63% 123.71% 113.92% 107.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 106.70 102.05 98.76 94.54 88.38 81.36 62.21 9.40%
  YoY % 4.56% 3.33% 4.46% 6.97% 8.63% 30.78% -
  Horiz. % 171.52% 164.04% 158.75% 151.97% 142.07% 130.78% 100.00%
EPS 7.60 10.61 8.96 6.74 5.32 5.45 3.63 13.09%
  YoY % -28.37% 18.42% 32.94% 26.69% -2.39% 50.14% -
  Horiz. % 209.37% 292.29% 246.83% 185.67% 146.56% 150.14% 100.00%
DPS 4.00 6.50 3.25 2.37 2.00 2.00 2.00 12.23%
  YoY % -38.46% 100.00% 37.13% 18.50% 0.00% 0.00% -
  Horiz. % 200.00% 325.00% 162.50% 118.50% 100.00% 100.00% 100.00%
NAPS 0.7600 0.7199 0.6675 0.5999 0.5525 0.5201 0.4850 7.77%
  YoY % 5.57% 7.85% 11.27% 8.58% 6.23% 7.24% -
  Horiz. % 156.70% 148.43% 137.63% 123.69% 113.92% 107.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5600 2.2900 4.1900 2.4600 1.7000 1.5200 1.6100 -
P/RPS 1.46 2.24 1.06 0.65 0.48 0.47 0.65 14.42%
  YoY % -34.82% 111.32% 63.08% 35.42% 2.13% -27.69% -
  Horiz. % 224.62% 344.62% 163.08% 100.00% 73.85% 72.31% 100.00%
P/EPS 20.52 21.58 11.69 9.13 7.98 6.97 11.10 10.77%
  YoY % -4.91% 84.60% 28.04% 14.41% 14.49% -37.21% -
  Horiz. % 184.86% 194.41% 105.32% 82.25% 71.89% 62.79% 100.00%
EY 4.87 4.63 8.56 10.96 12.52 14.35 9.01 -9.74%
  YoY % 5.18% -45.91% -21.90% -12.46% -12.75% 59.27% -
  Horiz. % 54.05% 51.39% 95.01% 121.64% 138.96% 159.27% 100.00%
DY 2.56 2.84 3.10 3.86 4.71 5.26 4.97 -10.46%
  YoY % -9.86% -8.39% -19.69% -18.05% -10.46% 5.84% -
  Horiz. % 51.51% 57.14% 62.37% 77.67% 94.77% 105.84% 100.00%
P/NAPS 2.05 3.18 1.57 1.03 0.77 0.73 0.83 16.25%
  YoY % -35.53% 102.55% 52.43% 33.77% 5.48% -12.05% -
  Horiz. % 246.99% 383.13% 189.16% 124.10% 92.77% 87.95% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 26/05/16 21/05/15 29/05/14 28/05/13 29/05/12 26/05/11 -
Price 1.6500 2.1000 5.9900 2.6700 2.0100 1.4800 1.6100 -
P/RPS 1.55 2.06 1.52 0.71 0.57 0.45 0.65 15.57%
  YoY % -24.76% 35.53% 114.08% 24.56% 26.67% -30.77% -
  Horiz. % 238.46% 316.92% 233.85% 109.23% 87.69% 69.23% 100.00%
P/EPS 21.70 19.79 16.71 9.90 9.44 6.79 11.10 11.81%
  YoY % 9.65% 18.43% 68.79% 4.87% 39.03% -38.83% -
  Horiz. % 195.50% 178.29% 150.54% 89.19% 85.05% 61.17% 100.00%
EY 4.61 5.05 5.98 10.10 10.59 14.74 9.01 -10.56%
  YoY % -8.71% -15.55% -40.79% -4.63% -28.15% 63.60% -
  Horiz. % 51.17% 56.05% 66.37% 112.10% 117.54% 163.60% 100.00%
DY 2.42 3.10 2.17 3.56 3.98 5.41 4.97 -11.29%
  YoY % -21.94% 42.86% -39.04% -10.55% -26.43% 8.85% -
  Horiz. % 48.69% 62.37% 43.66% 71.63% 80.08% 108.85% 100.00%
P/NAPS 2.17 2.92 2.24 1.11 0.91 0.71 0.83 17.35%
  YoY % -25.68% 30.36% 101.80% 21.98% 28.17% -14.46% -
  Horiz. % 261.45% 351.81% 269.88% 133.73% 109.64% 85.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

256  475  658  1030 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 PHB 0.035+0.005 
 HWGB 0.98+0.135 
 MTRONIC 0.135+0.015 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.33+0.065 
 KNM 0.225+0.015 
 BINTAI 1.11-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS