Highlights

[OFI] YoY Annualized Quarter Result on 2014-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -19.88%    YoY -     -20.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 266,868 253,340 226,608 242,212 215,836 207,140 180,984 6.68%
  YoY % 5.34% 11.80% -6.44% 12.22% 4.20% 14.45% -
  Horiz. % 147.45% 139.98% 125.21% 133.83% 119.26% 114.45% 100.00%
PBT 15,624 19,368 31,320 16,688 20,176 9,828 19,036 -3.24%
  YoY % -19.33% -38.16% 87.68% -17.29% 105.29% -48.37% -
  Horiz. % 82.08% 101.74% 164.53% 87.67% 105.99% 51.63% 100.00%
Tax -2,580 -2,936 -6,940 -3,720 -3,940 -3,516 -4,800 -9.82%
  YoY % 12.13% 57.69% -86.56% 5.58% -12.06% 26.75% -
  Horiz. % 53.75% 61.17% 144.58% 77.50% 82.08% 73.25% 100.00%
NP 13,044 16,432 24,380 12,968 16,236 6,312 14,236 -1.45%
  YoY % -20.62% -32.60% 88.00% -20.13% 157.22% -55.66% -
  Horiz. % 91.63% 115.43% 171.26% 91.09% 114.05% 44.34% 100.00%
NP to SH 13,064 16,440 24,348 12,956 16,240 6,144 13,992 -1.14%
  YoY % -20.54% -32.48% 87.93% -20.22% 164.32% -56.09% -
  Horiz. % 93.37% 117.50% 174.01% 92.60% 116.07% 43.91% 100.00%
Tax Rate 16.51 % 15.16 % 22.16 % 22.29 % 19.53 % 35.78 % 25.22 % -6.81%
  YoY % 8.91% -31.59% -0.58% 14.13% -45.42% 41.87% -
  Horiz. % 65.46% 60.11% 87.87% 88.38% 77.44% 141.87% 100.00%
Total Cost 253,824 236,908 202,228 229,244 199,600 200,828 166,748 7.25%
  YoY % 7.14% 17.15% -11.78% 14.85% -0.61% 20.44% -
  Horiz. % 152.22% 142.08% 121.28% 137.48% 119.70% 120.44% 100.00%
Net Worth 182,399 175,200 163,119 147,554 136,732 126,599 120,000 7.22%
  YoY % 4.11% 7.41% 10.55% 7.91% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.93% 122.96% 113.94% 105.50% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 9,600 9,600 7,196 4,798 4,797 2,400 4,800 12.23%
  YoY % 0.00% 33.40% 49.97% 0.02% 99.90% -50.00% -
  Horiz. % 200.00% 200.00% 149.93% 99.97% 99.95% 50.00% 100.00%
Div Payout % 73.48 % 58.39 % 29.56 % 37.04 % 29.54 % 39.06 % 34.31 % 13.52%
  YoY % 25.84% 97.53% -20.19% 25.39% -24.37% 13.84% -
  Horiz. % 214.16% 170.18% 86.16% 107.96% 86.10% 113.84% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 182,399 175,200 163,119 147,554 136,732 126,599 120,000 7.22%
  YoY % 4.11% 7.41% 10.55% 7.91% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.93% 122.96% 113.94% 105.50% 100.00%
NOSH 240,000 240,000 59,970 59,981 59,970 60,000 60,000 25.97%
  YoY % 0.00% 300.20% -0.02% 0.02% -0.05% 0.00% -
  Horiz. % 400.00% 400.00% 99.95% 99.97% 99.95% 100.00% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.89 % 6.49 % 10.76 % 5.35 % 7.52 % 3.05 % 7.87 % -7.62%
  YoY % -24.65% -39.68% 101.12% -28.86% 146.56% -61.25% -
  Horiz. % 62.13% 82.47% 136.72% 67.98% 95.55% 38.75% 100.00%
ROE 7.16 % 9.38 % 14.93 % 8.78 % 11.88 % 4.85 % 11.66 % -7.80%
  YoY % -23.67% -37.17% 70.05% -26.09% 144.95% -58.40% -
  Horiz. % 61.41% 80.45% 128.04% 75.30% 101.89% 41.60% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 111.20 105.56 377.87 403.81 359.90 345.23 301.64 -15.31%
  YoY % 5.34% -72.06% -6.42% 12.20% 4.25% 14.45% -
  Horiz. % 36.87% 35.00% 125.27% 133.87% 119.31% 114.45% 100.00%
EPS 5.44 6.84 40.60 21.60 27.08 10.24 23.32 -21.52%
  YoY % -20.47% -83.15% 87.96% -20.24% 164.45% -56.09% -
  Horiz. % 23.33% 29.33% 174.10% 92.62% 116.12% 43.91% 100.00%
DPS 4.00 4.00 12.00 8.00 8.00 4.00 8.00 -10.90%
  YoY % 0.00% -66.67% 50.00% 0.00% 100.00% -50.00% -
  Horiz. % 50.00% 50.00% 150.00% 100.00% 100.00% 50.00% 100.00%
NAPS 0.7600 0.7300 2.7200 2.4600 2.2800 2.1100 2.0000 -14.88%
  YoY % 4.11% -73.16% 10.57% 7.89% 8.06% 5.50% -
  Horiz. % 38.00% 36.50% 136.00% 123.00% 114.00% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 111.20 105.56 94.42 100.92 89.93 86.31 75.41 6.68%
  YoY % 5.34% 11.80% -6.44% 12.22% 4.19% 14.45% -
  Horiz. % 147.46% 139.98% 125.21% 133.83% 119.25% 114.45% 100.00%
EPS 5.44 6.84 10.15 5.40 6.77 2.56 5.83 -1.15%
  YoY % -20.47% -32.61% 87.96% -20.24% 164.45% -56.09% -
  Horiz. % 93.31% 117.32% 174.10% 92.62% 116.12% 43.91% 100.00%
DPS 4.00 4.00 3.00 2.00 2.00 1.00 2.00 12.23%
  YoY % 0.00% 33.33% 50.00% 0.00% 100.00% -50.00% -
  Horiz. % 200.00% 200.00% 150.00% 100.00% 100.00% 50.00% 100.00%
NAPS 0.7600 0.7300 0.6797 0.6148 0.5697 0.5275 0.5000 7.22%
  YoY % 4.11% 7.40% 10.56% 7.92% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.94% 122.96% 113.94% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.6100 2.5000 5.8600 2.6500 1.8700 1.5400 1.6000 -
P/RPS 1.45 2.37 1.55 0.66 0.52 0.45 0.53 18.24%
  YoY % -38.82% 52.90% 134.85% 26.92% 15.56% -15.09% -
  Horiz. % 273.58% 447.17% 292.45% 124.53% 98.11% 84.91% 100.00%
P/EPS 29.58 36.50 14.43 12.27 6.91 15.04 6.86 27.55%
  YoY % -18.96% 152.95% 17.60% 77.57% -54.06% 119.24% -
  Horiz. % 431.20% 532.07% 210.35% 178.86% 100.73% 219.24% 100.00%
EY 3.38 2.74 6.93 8.15 14.48 6.65 14.58 -21.60%
  YoY % 23.36% -60.46% -14.97% -43.72% 117.74% -54.39% -
  Horiz. % 23.18% 18.79% 47.53% 55.90% 99.31% 45.61% 100.00%
DY 2.48 1.60 2.05 3.02 4.28 2.60 5.00 -11.02%
  YoY % 55.00% -21.95% -32.12% -29.44% 64.62% -48.00% -
  Horiz. % 49.60% 32.00% 41.00% 60.40% 85.60% 52.00% 100.00%
P/NAPS 2.12 3.42 2.15 1.08 0.82 0.73 0.80 17.62%
  YoY % -38.01% 59.07% 99.07% 31.71% 12.33% -8.75% -
  Horiz. % 265.00% 427.50% 268.75% 135.00% 102.50% 91.25% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 25/08/11 -
Price 1.6100 1.8200 5.7500 3.0000 1.7500 1.8800 1.4400 -
P/RPS 1.45 1.72 1.52 0.74 0.49 0.54 0.48 20.21%
  YoY % -15.70% 13.16% 105.41% 51.02% -9.26% 12.50% -
  Horiz. % 302.08% 358.33% 316.67% 154.17% 102.08% 112.50% 100.00%
P/EPS 29.58 26.57 14.16 13.89 6.46 18.36 6.17 29.82%
  YoY % 11.33% 87.64% 1.94% 115.02% -64.81% 197.57% -
  Horiz. % 479.42% 430.63% 229.50% 225.12% 104.70% 297.57% 100.00%
EY 3.38 3.76 7.06 7.20 15.47 5.45 16.19 -22.96%
  YoY % -10.11% -46.74% -1.94% -53.46% 183.85% -66.34% -
  Horiz. % 20.88% 23.22% 43.61% 44.47% 95.55% 33.66% 100.00%
DY 2.48 2.20 2.09 2.67 4.57 2.13 5.56 -12.58%
  YoY % 12.73% 5.26% -21.72% -41.58% 114.55% -61.69% -
  Horiz. % 44.60% 39.57% 37.59% 48.02% 82.19% 38.31% 100.00%
P/NAPS 2.12 2.49 2.11 1.22 0.77 0.89 0.72 19.70%
  YoY % -14.86% 18.01% 72.95% 58.44% -13.48% 23.61% -
  Horiz. % 294.44% 345.83% 293.06% 169.44% 106.94% 123.61% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS