Highlights

[OFI] YoY Annual (Unaudited) Result on 2020-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Mar-2020  [#4]
Profit Trend YoY -     -31.52%
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS