Highlights

[OFI] YoY Annualized Quarter Result on 2015-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     13.20%    YoY -     87.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 267,316 266,868 253,340 226,608 242,212 215,836 207,140 4.34%
  YoY % 0.17% 5.34% 11.80% -6.44% 12.22% 4.20% -
  Horiz. % 129.05% 128.83% 122.30% 109.40% 116.93% 104.20% 100.00%
PBT 16,260 15,624 19,368 31,320 16,688 20,176 9,828 8.75%
  YoY % 4.07% -19.33% -38.16% 87.68% -17.29% 105.29% -
  Horiz. % 165.45% 158.97% 197.07% 318.68% 169.80% 205.29% 100.00%
Tax -3,720 -2,580 -2,936 -6,940 -3,720 -3,940 -3,516 0.94%
  YoY % -44.19% 12.13% 57.69% -86.56% 5.58% -12.06% -
  Horiz. % 105.80% 73.38% 83.50% 197.38% 105.80% 112.06% 100.00%
NP 12,540 13,044 16,432 24,380 12,968 16,236 6,312 12.12%
  YoY % -3.86% -20.62% -32.60% 88.00% -20.13% 157.22% -
  Horiz. % 198.67% 206.65% 260.33% 386.25% 205.45% 257.22% 100.00%
NP to SH 12,540 13,064 16,440 24,348 12,956 16,240 6,144 12.62%
  YoY % -4.01% -20.54% -32.48% 87.93% -20.22% 164.32% -
  Horiz. % 204.10% 212.63% 267.58% 396.29% 210.87% 264.32% 100.00%
Tax Rate 22.88 % 16.51 % 15.16 % 22.16 % 22.29 % 19.53 % 35.78 % -7.18%
  YoY % 38.58% 8.91% -31.59% -0.58% 14.13% -45.42% -
  Horiz. % 63.95% 46.14% 42.37% 61.93% 62.30% 54.58% 100.00%
Total Cost 254,776 253,824 236,908 202,228 229,244 199,600 200,828 4.04%
  YoY % 0.38% 7.14% 17.15% -11.78% 14.85% -0.61% -
  Horiz. % 126.86% 126.39% 117.97% 100.70% 114.15% 99.39% 100.00%
Net Worth 187,199 182,399 175,200 163,119 147,554 136,732 126,599 6.73%
  YoY % 2.63% 4.11% 7.41% 10.55% 7.91% 8.00% -
  Horiz. % 147.87% 144.08% 138.39% 128.85% 116.55% 108.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,800 9,600 9,600 7,196 4,798 4,797 2,400 12.24%
  YoY % -50.00% 0.00% 33.40% 49.97% 0.02% 99.90% -
  Horiz. % 200.00% 400.00% 400.00% 299.85% 199.94% 199.90% 100.00%
Div Payout % 38.28 % 73.48 % 58.39 % 29.56 % 37.04 % 29.54 % 39.06 % -0.34%
  YoY % -47.90% 25.84% 97.53% -20.19% 25.39% -24.37% -
  Horiz. % 98.00% 188.12% 149.49% 75.68% 94.83% 75.63% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 187,199 182,399 175,200 163,119 147,554 136,732 126,599 6.73%
  YoY % 2.63% 4.11% 7.41% 10.55% 7.91% 8.00% -
  Horiz. % 147.87% 144.08% 138.39% 128.85% 116.55% 108.00% 100.00%
NOSH 240,000 240,000 240,000 59,970 59,981 59,970 60,000 25.98%
  YoY % 0.00% 0.00% 300.20% -0.02% 0.02% -0.05% -
  Horiz. % 400.00% 400.00% 400.00% 99.95% 99.97% 99.95% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.69 % 4.89 % 6.49 % 10.76 % 5.35 % 7.52 % 3.05 % 7.43%
  YoY % -4.09% -24.65% -39.68% 101.12% -28.86% 146.56% -
  Horiz. % 153.77% 160.33% 212.79% 352.79% 175.41% 246.56% 100.00%
ROE 6.70 % 7.16 % 9.38 % 14.93 % 8.78 % 11.88 % 4.85 % 5.53%
  YoY % -6.42% -23.67% -37.17% 70.05% -26.09% 144.95% -
  Horiz. % 138.14% 147.63% 193.40% 307.84% 181.03% 244.95% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 111.38 111.20 105.56 377.87 403.81 359.90 345.23 -17.18%
  YoY % 0.16% 5.34% -72.06% -6.42% 12.20% 4.25% -
  Horiz. % 32.26% 32.21% 30.58% 109.45% 116.97% 104.25% 100.00%
EPS 5.24 5.44 6.84 40.60 21.60 27.08 10.24 -10.56%
  YoY % -3.68% -20.47% -83.15% 87.96% -20.24% 164.45% -
  Horiz. % 51.17% 53.12% 66.80% 396.48% 210.94% 264.45% 100.00%
DPS 2.00 4.00 4.00 12.00 8.00 8.00 4.00 -10.91%
  YoY % -50.00% 0.00% -66.67% 50.00% 0.00% 100.00% -
  Horiz. % 50.00% 100.00% 100.00% 300.00% 200.00% 200.00% 100.00%
NAPS 0.7800 0.7600 0.7300 2.7200 2.4600 2.2800 2.1100 -15.28%
  YoY % 2.63% 4.11% -73.16% 10.57% 7.89% 8.06% -
  Horiz. % 36.97% 36.02% 34.60% 128.91% 116.59% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 111.38 111.20 105.56 94.42 100.92 89.93 86.31 4.34%
  YoY % 0.16% 5.34% 11.80% -6.44% 12.22% 4.19% -
  Horiz. % 129.05% 128.84% 122.30% 109.40% 116.93% 104.19% 100.00%
EPS 5.24 5.44 6.84 10.15 5.40 6.77 2.56 12.67%
  YoY % -3.68% -20.47% -32.61% 87.96% -20.24% 164.45% -
  Horiz. % 204.69% 212.50% 267.19% 396.48% 210.94% 264.45% 100.00%
DPS 2.00 4.00 4.00 3.00 2.00 2.00 1.00 12.24%
  YoY % -50.00% 0.00% 33.33% 50.00% 0.00% 100.00% -
  Horiz. % 200.00% 400.00% 400.00% 300.00% 200.00% 200.00% 100.00%
NAPS 0.7800 0.7600 0.7300 0.6797 0.6148 0.5697 0.5275 6.73%
  YoY % 2.63% 4.11% 7.40% 10.56% 7.92% 8.00% -
  Horiz. % 147.87% 144.08% 138.39% 128.85% 116.55% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9550 1.6100 2.5000 5.8600 2.6500 1.8700 1.5400 -
P/RPS 0.86 1.45 2.37 1.55 0.66 0.52 0.45 11.39%
  YoY % -40.69% -38.82% 52.90% 134.85% 26.92% 15.56% -
  Horiz. % 191.11% 322.22% 526.67% 344.44% 146.67% 115.56% 100.00%
P/EPS 18.28 29.58 36.50 14.43 12.27 6.91 15.04 3.30%
  YoY % -38.20% -18.96% 152.95% 17.60% 77.57% -54.06% -
  Horiz. % 121.54% 196.68% 242.69% 95.94% 81.58% 45.94% 100.00%
EY 5.47 3.38 2.74 6.93 8.15 14.48 6.65 -3.20%
  YoY % 61.83% 23.36% -60.46% -14.97% -43.72% 117.74% -
  Horiz. % 82.26% 50.83% 41.20% 104.21% 122.56% 217.74% 100.00%
DY 2.09 2.48 1.60 2.05 3.02 4.28 2.60 -3.57%
  YoY % -15.73% 55.00% -21.95% -32.12% -29.44% 64.62% -
  Horiz. % 80.38% 95.38% 61.54% 78.85% 116.15% 164.62% 100.00%
P/NAPS 1.22 2.12 3.42 2.15 1.08 0.82 0.73 8.93%
  YoY % -42.45% -38.01% 59.07% 99.07% 31.71% 12.33% -
  Horiz. % 167.12% 290.41% 468.49% 294.52% 147.95% 112.33% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 -
Price 0.8500 1.6100 1.8200 5.7500 3.0000 1.7500 1.8800 -
P/RPS 0.76 1.45 1.72 1.52 0.74 0.49 0.54 5.86%
  YoY % -47.59% -15.70% 13.16% 105.41% 51.02% -9.26% -
  Horiz. % 140.74% 268.52% 318.52% 281.48% 137.04% 90.74% 100.00%
P/EPS 16.27 29.58 26.57 14.16 13.89 6.46 18.36 -1.99%
  YoY % -45.00% 11.33% 87.64% 1.94% 115.02% -64.81% -
  Horiz. % 88.62% 161.11% 144.72% 77.12% 75.65% 35.19% 100.00%
EY 6.15 3.38 3.76 7.06 7.20 15.47 5.45 2.03%
  YoY % 81.95% -10.11% -46.74% -1.94% -53.46% 183.85% -
  Horiz. % 112.84% 62.02% 68.99% 129.54% 132.11% 283.85% 100.00%
DY 2.35 2.48 2.20 2.09 2.67 4.57 2.13 1.65%
  YoY % -5.24% 12.73% 5.26% -21.72% -41.58% 114.55% -
  Horiz. % 110.33% 116.43% 103.29% 98.12% 125.35% 214.55% 100.00%
P/NAPS 1.09 2.12 2.49 2.11 1.22 0.77 0.89 3.43%
  YoY % -48.58% -14.86% 18.01% 72.95% 58.44% -13.48% -
  Horiz. % 122.47% 238.20% 279.78% 237.08% 137.08% 86.52% 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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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!
PARTNERS & BROKERS