Highlights

[OFI] YoY Annual (Unaudited) 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 YoY -     -38.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 266,910 286,838 288,310 256,083 244,922 237,028 226,889 2.74%
  YoY % -6.95% -0.51% 12.58% 4.56% 3.33% 4.47% -
  Horiz. % 117.64% 126.42% 127.07% 112.87% 107.95% 104.47% 100.00%
PBT 12,699 18,173 8,254 23,062 32,059 25,424 20,641 -7.77%
  YoY % -30.12% 120.17% -64.21% -28.06% 26.10% 23.17% -
  Horiz. % 61.52% 88.04% 39.99% 111.73% 155.32% 123.17% 100.00%
Tax -2,680 -3,542 2,943 -4,829 -6,584 -3,915 -4,434 -8.04%
  YoY % 24.34% -220.35% 160.94% 26.66% -68.17% 11.71% -
  Horiz. % 60.44% 79.88% -66.37% 108.91% 148.49% 88.29% 100.00%
NP 10,019 14,631 11,197 18,233 25,475 21,509 16,207 -7.70%
  YoY % -31.52% 30.67% -38.59% -28.43% 18.44% 32.71% -
  Horiz. % 61.82% 90.28% 69.09% 112.50% 157.19% 132.71% 100.00%
NP to SH 10,019 14,631 11,201 18,245 25,459 21,509 16,171 -7.66%
  YoY % -31.52% 30.62% -38.61% -28.34% 18.36% 33.01% -
  Horiz. % 61.96% 90.48% 69.27% 112.83% 157.44% 133.01% 100.00%
Tax Rate 21.10 % 19.49 % -35.66 % 20.94 % 20.54 % 15.40 % 21.48 % -0.30%
  YoY % 8.26% 154.66% -270.30% 1.95% 33.38% -28.31% -
  Horiz. % 98.23% 90.74% -166.01% 97.49% 95.62% 71.69% 100.00%
Total Cost 256,891 272,207 277,113 237,850 219,447 215,519 210,682 3.36%
  YoY % -5.63% -1.77% 16.51% 8.39% 1.82% 2.30% -
  Horiz. % 121.93% 129.20% 131.53% 112.90% 104.16% 102.30% 100.00%
Net Worth 194,400 192,000 184,799 182,399 172,766 160,207 143,972 5.13%
  YoY % 1.25% 3.90% 1.32% 5.58% 7.84% 11.28% -
  Horiz. % 135.03% 133.36% 128.36% 126.69% 120.00% 111.28% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,600 5,280 6,000 9,600 15,596 7,800 5,698 -7.36%
  YoY % -31.82% -12.00% -37.50% -38.45% 99.95% 36.87% -
  Horiz. % 63.17% 92.65% 105.28% 168.45% 273.68% 136.87% 100.00%
Div Payout % 35.93 % 36.09 % 53.57 % 52.62 % 61.26 % 36.27 % 35.24 % 0.32%
  YoY % -0.44% -32.63% 1.81% -14.10% 68.90% 2.92% -
  Horiz. % 101.96% 102.41% 152.01% 149.32% 173.84% 102.92% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 194,400 192,000 184,799 182,399 172,766 160,207 143,972 5.13%
  YoY % 1.25% 3.90% 1.32% 5.58% 7.84% 11.28% -
  Horiz. % 135.03% 133.36% 128.36% 126.69% 120.00% 111.28% 100.00%
NOSH 240,000 240,000 240,000 240,000 239,952 60,002 59,988 25.97%
  YoY % 0.00% 0.00% 0.00% 0.02% 299.90% 0.02% -
  Horiz. % 400.08% 400.08% 400.08% 400.08% 400.00% 100.02% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.75 % 5.10 % 3.88 % 7.12 % 10.40 % 9.07 % 7.14 % -10.17%
  YoY % -26.47% 31.44% -45.51% -31.54% 14.66% 27.03% -
  Horiz. % 52.52% 71.43% 54.34% 99.72% 145.66% 127.03% 100.00%
ROE 5.15 % 7.62 % 6.06 % 10.00 % 14.74 % 13.43 % 11.23 % -12.17%
  YoY % -32.41% 25.74% -39.40% -32.16% 9.75% 19.59% -
  Horiz. % 45.86% 67.85% 53.96% 89.05% 131.26% 119.59% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 111.21 119.52 120.13 106.70 102.07 395.03 378.22 -18.44%
  YoY % -6.95% -0.51% 12.59% 4.54% -74.16% 4.44% -
  Horiz. % 29.40% 31.60% 31.76% 28.21% 26.99% 104.44% 100.00%
EPS 4.17 6.10 4.67 7.60 10.61 35.85 26.95 -26.71%
  YoY % -31.64% 30.62% -38.55% -28.37% -70.40% 33.02% -
  Horiz. % 15.47% 22.63% 17.33% 28.20% 39.37% 133.02% 100.00%
DPS 1.50 2.20 2.50 4.00 6.50 13.00 9.50 -26.46%
  YoY % -31.82% -12.00% -37.50% -38.46% -50.00% 36.84% -
  Horiz. % 15.79% 23.16% 26.32% 42.11% 68.42% 136.84% 100.00%
NAPS 0.8100 0.8000 0.7700 0.7600 0.7200 2.6700 2.4000 -16.55%
  YoY % 1.25% 3.90% 1.32% 5.56% -73.03% 11.25% -
  Horiz. % 33.75% 33.33% 32.08% 31.67% 30.00% 111.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 111.21 119.52 120.13 106.70 102.05 98.76 94.54 2.74%
  YoY % -6.95% -0.51% 12.59% 4.56% 3.33% 4.46% -
  Horiz. % 117.63% 126.42% 127.07% 112.86% 107.94% 104.46% 100.00%
EPS 4.17 6.10 4.67 7.60 10.61 8.96 6.74 -7.68%
  YoY % -31.64% 30.62% -38.55% -28.37% 18.42% 32.94% -
  Horiz. % 61.87% 90.50% 69.29% 112.76% 157.42% 132.94% 100.00%
DPS 1.50 2.20 2.50 4.00 6.50 3.25 2.37 -7.33%
  YoY % -31.82% -12.00% -37.50% -38.46% 100.00% 37.13% -
  Horiz. % 63.29% 92.83% 105.49% 168.78% 274.26% 137.13% 100.00%
NAPS 0.8100 0.8000 0.7700 0.7600 0.7199 0.6675 0.5999 5.13%
  YoY % 1.25% 3.90% 1.32% 5.57% 7.85% 11.27% -
  Horiz. % 135.02% 133.36% 128.35% 126.69% 120.00% 111.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5700 0.7700 0.9550 1.5600 2.2900 4.1900 2.4600 -
P/RPS 0.51 0.64 0.79 1.46 2.24 1.06 0.65 -3.96%
  YoY % -20.31% -18.99% -45.89% -34.82% 111.32% 63.08% -
  Horiz. % 78.46% 98.46% 121.54% 224.62% 344.62% 163.08% 100.00%
P/EPS 13.65 12.63 20.46 20.52 21.58 11.69 9.13 6.93%
  YoY % 8.08% -38.27% -0.29% -4.91% 84.60% 28.04% -
  Horiz. % 149.51% 138.34% 224.10% 224.75% 236.36% 128.04% 100.00%
EY 7.32 7.92 4.89 4.87 4.63 8.56 10.96 -6.50%
  YoY % -7.58% 61.96% 0.41% 5.18% -45.91% -21.90% -
  Horiz. % 66.79% 72.26% 44.62% 44.43% 42.24% 78.10% 100.00%
DY 2.63 2.86 2.62 2.56 2.84 3.10 3.86 -6.19%
  YoY % -8.04% 9.16% 2.34% -9.86% -8.39% -19.69% -
  Horiz. % 68.13% 74.09% 67.88% 66.32% 73.58% 80.31% 100.00%
P/NAPS 0.70 0.96 1.24 2.05 3.18 1.57 1.03 -6.23%
  YoY % -27.08% -22.58% -39.51% -35.53% 102.55% 52.43% -
  Horiz. % 67.96% 93.20% 120.39% 199.03% 308.74% 152.43% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 30/05/19 30/05/18 29/05/17 26/05/16 21/05/15 29/05/14 -
Price 0.7550 0.8050 0.9300 1.6500 2.1000 5.9900 2.6700 -
P/RPS 0.68 0.67 0.77 1.55 2.06 1.52 0.71 -0.72%
  YoY % 1.49% -12.99% -50.32% -24.76% 35.53% 114.08% -
  Horiz. % 95.77% 94.37% 108.45% 218.31% 290.14% 214.08% 100.00%
P/EPS 18.09 13.20 19.93 21.70 19.79 16.71 9.90 10.56%
  YoY % 37.05% -33.77% -8.16% 9.65% 18.43% 68.79% -
  Horiz. % 182.73% 133.33% 201.31% 219.19% 199.90% 168.79% 100.00%
EY 5.53 7.57 5.02 4.61 5.05 5.98 10.10 -9.54%
  YoY % -26.95% 50.80% 8.89% -8.71% -15.55% -40.79% -
  Horiz. % 54.75% 74.95% 49.70% 45.64% 50.00% 59.21% 100.00%
DY 1.99 2.73 2.69 2.42 3.10 2.17 3.56 -9.23%
  YoY % -27.11% 1.49% 11.16% -21.94% 42.86% -39.04% -
  Horiz. % 55.90% 76.69% 75.56% 67.98% 87.08% 60.96% 100.00%
P/NAPS 0.93 1.01 1.21 2.17 2.92 2.24 1.11 -2.90%
  YoY % -7.92% -16.53% -44.24% -25.68% 30.36% 101.80% -
  Horiz. % 83.78% 90.99% 109.01% 195.50% 263.06% 201.80% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

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. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
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