Highlights

[OFI] YoY Annualized Quarter Result on 2016-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -35.43%    YoY -     -32.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 253,788 267,316 266,868 253,340 226,608 242,212 215,836 2.74%
  YoY % -5.06% 0.17% 5.34% 11.80% -6.44% 12.22% -
  Horiz. % 117.58% 123.85% 123.64% 117.38% 104.99% 112.22% 100.00%
PBT 10,876 16,260 15,624 19,368 31,320 16,688 20,176 -9.78%
  YoY % -33.11% 4.07% -19.33% -38.16% 87.68% -17.29% -
  Horiz. % 53.91% 80.59% 77.44% 96.00% 155.23% 82.71% 100.00%
Tax -3,024 -3,720 -2,580 -2,936 -6,940 -3,720 -3,940 -4.31%
  YoY % 18.71% -44.19% 12.13% 57.69% -86.56% 5.58% -
  Horiz. % 76.75% 94.42% 65.48% 74.52% 176.14% 94.42% 100.00%
NP 7,852 12,540 13,044 16,432 24,380 12,968 16,236 -11.40%
  YoY % -37.38% -3.86% -20.62% -32.60% 88.00% -20.13% -
  Horiz. % 48.36% 77.24% 80.34% 101.21% 150.16% 79.87% 100.00%
NP to SH 7,852 12,540 13,064 16,440 24,348 12,956 16,240 -11.40%
  YoY % -37.38% -4.01% -20.54% -32.48% 87.93% -20.22% -
  Horiz. % 48.35% 77.22% 80.44% 101.23% 149.93% 79.78% 100.00%
Tax Rate 27.80 % 22.88 % 16.51 % 15.16 % 22.16 % 22.29 % 19.53 % 6.06%
  YoY % 21.50% 38.58% 8.91% -31.59% -0.58% 14.13% -
  Horiz. % 142.35% 117.15% 84.54% 77.62% 113.47% 114.13% 100.00%
Total Cost 245,936 254,776 253,824 236,908 202,228 229,244 199,600 3.54%
  YoY % -3.47% 0.38% 7.14% 17.15% -11.78% 14.85% -
  Horiz. % 123.21% 127.64% 127.17% 118.69% 101.32% 114.85% 100.00%
Net Worth 192,000 187,199 182,399 175,200 163,119 147,554 136,732 5.82%
  YoY % 2.56% 2.63% 4.11% 7.41% 10.55% 7.91% -
  Horiz. % 140.42% 136.91% 133.40% 128.13% 119.30% 107.91% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,880 4,800 9,600 9,600 7,196 4,798 4,797 -8.15%
  YoY % -40.00% -50.00% 0.00% 33.40% 49.97% 0.02% -
  Horiz. % 60.03% 100.05% 200.10% 200.10% 150.00% 100.02% 100.00%
Div Payout % 36.68 % 38.28 % 73.48 % 58.39 % 29.56 % 37.04 % 29.54 % 3.67%
  YoY % -4.18% -47.90% 25.84% 97.53% -20.19% 25.39% -
  Horiz. % 124.17% 129.59% 248.75% 197.66% 100.07% 125.39% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 192,000 187,199 182,399 175,200 163,119 147,554 136,732 5.82%
  YoY % 2.56% 2.63% 4.11% 7.41% 10.55% 7.91% -
  Horiz. % 140.42% 136.91% 133.40% 128.13% 119.30% 107.91% 100.00%
NOSH 240,000 240,000 240,000 240,000 59,970 59,981 59,970 25.99%
  YoY % 0.00% 0.00% 0.00% 300.20% -0.02% 0.02% -
  Horiz. % 400.20% 400.20% 400.20% 400.20% 100.00% 100.02% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.09 % 4.69 % 4.89 % 6.49 % 10.76 % 5.35 % 7.52 % -13.77%
  YoY % -34.12% -4.09% -24.65% -39.68% 101.12% -28.86% -
  Horiz. % 41.09% 62.37% 65.03% 86.30% 143.09% 71.14% 100.00%
ROE 4.09 % 6.70 % 7.16 % 9.38 % 14.93 % 8.78 % 11.88 % -16.28%
  YoY % -38.96% -6.42% -23.67% -37.17% 70.05% -26.09% -
  Horiz. % 34.43% 56.40% 60.27% 78.96% 125.67% 73.91% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 105.75 111.38 111.20 105.56 377.87 403.81 359.90 -18.46%
  YoY % -5.05% 0.16% 5.34% -72.06% -6.42% 12.20% -
  Horiz. % 29.38% 30.95% 30.90% 29.33% 104.99% 112.20% 100.00%
EPS 3.28 5.24 5.44 6.84 40.60 21.60 27.08 -29.65%
  YoY % -37.40% -3.68% -20.47% -83.15% 87.96% -20.24% -
  Horiz. % 12.11% 19.35% 20.09% 25.26% 149.93% 79.76% 100.00%
DPS 1.20 2.00 4.00 4.00 12.00 8.00 8.00 -27.10%
  YoY % -40.00% -50.00% 0.00% -66.67% 50.00% 0.00% -
  Horiz. % 15.00% 25.00% 50.00% 50.00% 150.00% 100.00% 100.00%
NAPS 0.8000 0.7800 0.7600 0.7300 2.7200 2.4600 2.2800 -16.01%
  YoY % 2.56% 2.63% 4.11% -73.16% 10.57% 7.89% -
  Horiz. % 35.09% 34.21% 33.33% 32.02% 119.30% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 105.75 111.38 111.20 105.56 94.42 100.92 89.93 2.74%
  YoY % -5.05% 0.16% 5.34% 11.80% -6.44% 12.22% -
  Horiz. % 117.59% 123.85% 123.65% 117.38% 104.99% 112.22% 100.00%
EPS 3.28 5.24 5.44 6.84 10.15 5.40 6.77 -11.37%
  YoY % -37.40% -3.68% -20.47% -32.61% 87.96% -20.24% -
  Horiz. % 48.45% 77.40% 80.35% 101.03% 149.93% 79.76% 100.00%
DPS 1.20 2.00 4.00 4.00 3.00 2.00 2.00 -8.16%
  YoY % -40.00% -50.00% 0.00% 33.33% 50.00% 0.00% -
  Horiz. % 60.00% 100.00% 200.00% 200.00% 150.00% 100.00% 100.00%
NAPS 0.8000 0.7800 0.7600 0.7300 0.6797 0.6148 0.5697 5.82%
  YoY % 2.56% 2.63% 4.11% 7.40% 10.56% 7.92% -
  Horiz. % 140.42% 136.91% 133.40% 128.14% 119.31% 107.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7600 0.9550 1.6100 2.5000 5.8600 2.6500 1.8700 -
P/RPS 0.72 0.86 1.45 2.37 1.55 0.66 0.52 5.57%
  YoY % -16.28% -40.69% -38.82% 52.90% 134.85% 26.92% -
  Horiz. % 138.46% 165.38% 278.85% 455.77% 298.08% 126.92% 100.00%
P/EPS 23.23 18.28 29.58 36.50 14.43 12.27 6.91 22.38%
  YoY % 27.08% -38.20% -18.96% 152.95% 17.60% 77.57% -
  Horiz. % 336.18% 264.54% 428.08% 528.22% 208.83% 177.57% 100.00%
EY 4.30 5.47 3.38 2.74 6.93 8.15 14.48 -18.31%
  YoY % -21.39% 61.83% 23.36% -60.46% -14.97% -43.72% -
  Horiz. % 29.70% 37.78% 23.34% 18.92% 47.86% 56.28% 100.00%
DY 1.58 2.09 2.48 1.60 2.05 3.02 4.28 -15.30%
  YoY % -24.40% -15.73% 55.00% -21.95% -32.12% -29.44% -
  Horiz. % 36.92% 48.83% 57.94% 37.38% 47.90% 70.56% 100.00%
P/NAPS 0.95 1.22 2.12 3.42 2.15 1.08 0.82 2.48%
  YoY % -22.13% -42.45% -38.01% 59.07% 99.07% 31.71% -
  Horiz. % 115.85% 148.78% 258.54% 417.07% 262.20% 131.71% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 24/08/17 23/08/16 26/08/15 28/08/14 28/08/13 -
Price 0.7000 0.8500 1.6100 1.8200 5.7500 3.0000 1.7500 -
P/RPS 0.66 0.76 1.45 1.72 1.52 0.74 0.49 5.09%
  YoY % -13.16% -47.59% -15.70% 13.16% 105.41% 51.02% -
  Horiz. % 134.69% 155.10% 295.92% 351.02% 310.20% 151.02% 100.00%
P/EPS 21.40 16.27 29.58 26.57 14.16 13.89 6.46 22.08%
  YoY % 31.53% -45.00% 11.33% 87.64% 1.94% 115.02% -
  Horiz. % 331.27% 251.86% 457.89% 411.30% 219.20% 215.02% 100.00%
EY 4.67 6.15 3.38 3.76 7.06 7.20 15.47 -18.09%
  YoY % -24.07% 81.95% -10.11% -46.74% -1.94% -53.46% -
  Horiz. % 30.19% 39.75% 21.85% 24.31% 45.64% 46.54% 100.00%
DY 1.71 2.35 2.48 2.20 2.09 2.67 4.57 -15.11%
  YoY % -27.23% -5.24% 12.73% 5.26% -21.72% -41.58% -
  Horiz. % 37.42% 51.42% 54.27% 48.14% 45.73% 58.42% 100.00%
P/NAPS 0.88 1.09 2.12 2.49 2.11 1.22 0.77 2.25%
  YoY % -19.27% -48.58% -14.86% 18.01% 72.95% 58.44% -
  Horiz. % 114.29% 141.56% 275.32% 323.38% 274.03% 158.44% 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
 
 

222  447  599  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.375+0.08 
 PHB 0.030.00 
 HWGB 1.01+0.165 
 EAH 0.03-0.005 
 KANGER 0.18+0.005 
 BINTAI 1.15+0.01 
 TOPBLDS 0.11-0.02 
 DAYA 0.015-0.005 
 SAPNRG 0.120.00 
 ARMADA 0.37+0.015 

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