Highlights

[OFI] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     15.49%    YoY -     -43.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 263,050 281,042 280,052 246,770 225,504 229,642 220,190 3.01%
  YoY % -6.40% 0.35% 13.49% 9.43% -1.80% 4.29% -
  Horiz. % 119.47% 127.64% 127.19% 112.07% 102.41% 104.29% 100.00%
PBT 11,280 15,104 15,738 21,010 41,408 18,164 20,704 -9.62%
  YoY % -25.32% -4.03% -25.09% -49.26% 127.97% -12.27% -
  Horiz. % 54.48% 72.95% 76.01% 101.48% 200.00% 87.73% 100.00%
Tax -3,550 -3,494 -542 -2,034 -7,770 -3,524 -4,342 -3.30%
  YoY % -1.60% -544.65% 73.35% 73.82% -120.49% 18.84% -
  Horiz. % 81.76% 80.47% 12.48% 46.84% 178.95% 81.16% 100.00%
NP 7,730 11,610 15,196 18,976 33,638 14,640 16,362 -11.74%
  YoY % -33.42% -23.60% -19.92% -43.59% 129.77% -10.52% -
  Horiz. % 47.24% 70.96% 92.87% 115.98% 205.59% 89.48% 100.00%
NP to SH 7,730 11,610 15,204 18,986 33,626 14,644 16,358 -11.74%
  YoY % -33.42% -23.64% -19.92% -43.54% 129.62% -10.48% -
  Horiz. % 47.26% 70.97% 92.95% 116.07% 205.56% 89.52% 100.00%
Tax Rate 31.47 % 23.13 % 3.44 % 9.68 % 18.76 % 19.40 % 20.97 % 7.00%
  YoY % 36.06% 572.38% -64.46% -48.40% -3.30% -7.49% -
  Horiz. % 150.07% 110.30% 16.40% 46.16% 89.46% 92.51% 100.00%
Total Cost 255,320 269,432 264,856 227,794 191,866 215,002 203,828 3.82%
  YoY % -5.24% 1.73% 16.27% 18.73% -10.76% 5.48% -
  Horiz. % 125.26% 132.19% 129.94% 111.76% 94.13% 105.48% 100.00%
Net Worth 192,000 189,600 184,799 177,600 170,399 148,240 138,616 5.58%
  YoY % 1.27% 2.60% 4.05% 4.23% 14.95% 6.94% -
  Horiz. % 138.51% 136.78% 133.32% 128.12% 122.93% 106.94% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,880 4,800 9,600 9,600 21,600 4,801 4,800 -8.16%
  YoY % -40.00% -50.00% 0.00% -55.56% 349.88% 0.02% -
  Horiz. % 59.99% 99.99% 199.98% 199.98% 449.95% 100.02% 100.00%
Div Payout % 37.26 % 41.34 % 63.14 % 50.56 % 64.24 % 32.79 % 29.35 % 4.06%
  YoY % -9.87% -34.53% 24.88% -21.30% 95.91% 11.72% -
  Horiz. % 126.95% 140.85% 215.13% 172.27% 218.88% 111.72% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 192,000 189,600 184,799 177,600 170,399 148,240 138,616 5.58%
  YoY % 1.27% 2.60% 4.05% 4.23% 14.95% 6.94% -
  Horiz. % 138.51% 136.78% 133.32% 128.12% 122.93% 106.94% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 60,016 60,007 25.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 299.89% 0.02% -
  Horiz. % 399.95% 399.95% 399.95% 399.95% 399.95% 100.02% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.94 % 4.13 % 5.43 % 7.69 % 14.92 % 6.38 % 7.43 % -14.31%
  YoY % -28.81% -23.94% -29.39% -48.46% 133.86% -14.13% -
  Horiz. % 39.57% 55.59% 73.08% 103.50% 200.81% 85.87% 100.00%
ROE 4.03 % 6.12 % 8.23 % 10.69 % 19.73 % 9.88 % 11.80 % -16.39%
  YoY % -34.15% -25.64% -23.01% -45.82% 99.70% -16.27% -
  Horiz. % 34.15% 51.86% 69.75% 90.59% 167.20% 83.73% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 109.60 117.10 116.69 102.82 93.96 382.63 366.94 -18.23%
  YoY % -6.40% 0.35% 13.49% 9.43% -75.44% 4.28% -
  Horiz. % 29.87% 31.91% 31.80% 28.02% 25.61% 104.28% 100.00%
EPS 3.22 4.84 6.34 7.92 14.02 24.40 27.26 -29.94%
  YoY % -33.47% -23.66% -19.95% -43.51% -42.54% -10.49% -
  Horiz. % 11.81% 17.75% 23.26% 29.05% 51.43% 89.51% 100.00%
DPS 1.20 2.00 4.00 4.00 9.00 8.00 8.00 -27.10%
  YoY % -40.00% -50.00% 0.00% -55.56% 12.50% 0.00% -
  Horiz. % 15.00% 25.00% 50.00% 50.00% 112.50% 100.00% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 2.4700 2.3100 -16.19%
  YoY % 1.27% 2.60% 4.05% 4.23% -71.26% 6.93% -
  Horiz. % 34.63% 34.20% 33.33% 32.03% 30.74% 106.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 109.60 117.10 116.69 102.82 93.96 95.68 91.75 3.01%
  YoY % -6.40% 0.35% 13.49% 9.43% -1.80% 4.28% -
  Horiz. % 119.46% 127.63% 127.18% 112.07% 102.41% 104.28% 100.00%
EPS 3.22 4.84 6.34 7.92 14.02 6.10 6.82 -11.75%
  YoY % -33.47% -23.66% -19.95% -43.51% 129.84% -10.56% -
  Horiz. % 47.21% 70.97% 92.96% 116.13% 205.57% 89.44% 100.00%
DPS 1.20 2.00 4.00 4.00 9.00 2.00 2.00 -8.16%
  YoY % -40.00% -50.00% 0.00% -55.56% 350.00% 0.00% -
  Horiz. % 60.00% 100.00% 200.00% 200.00% 450.00% 100.00% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 0.6177 0.5776 5.58%
  YoY % 1.27% 2.60% 4.05% 4.23% 14.94% 6.94% -
  Horiz. % 138.50% 136.77% 133.31% 128.12% 122.92% 106.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6600 0.8050 1.5700 1.7400 1.5100 2.9900 2.0200 -
P/RPS 0.60 0.69 1.35 1.69 1.61 0.78 0.55 1.46%
  YoY % -13.04% -48.89% -20.12% 4.97% 106.41% 41.82% -
  Horiz. % 109.09% 125.45% 245.45% 307.27% 292.73% 141.82% 100.00%
P/EPS 20.49 16.64 24.78 22.00 10.78 12.25 7.41 18.46%
  YoY % 23.14% -32.85% 12.64% 104.08% -12.00% 65.32% -
  Horiz. % 276.52% 224.56% 334.41% 296.90% 145.48% 165.32% 100.00%
EY 4.88 6.01 4.04 4.55 9.28 8.16 13.50 -15.59%
  YoY % -18.80% 48.76% -11.21% -50.97% 13.73% -39.56% -
  Horiz. % 36.15% 44.52% 29.93% 33.70% 68.74% 60.44% 100.00%
DY 1.82 2.48 2.55 2.30 5.96 2.68 3.96 -12.15%
  YoY % -26.61% -2.75% 10.87% -61.41% 122.39% -32.32% -
  Horiz. % 45.96% 62.63% 64.39% 58.08% 150.51% 67.68% 100.00%
P/NAPS 0.83 1.02 2.04 2.35 2.13 1.21 0.87 -0.78%
  YoY % -18.63% -50.00% -13.19% 10.33% 76.03% 39.08% -
  Horiz. % 95.40% 117.24% 234.48% 270.11% 244.83% 139.08% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 21/11/13 -
Price 0.7500 0.6700 1.4600 1.4400 2.3500 2.9700 2.2400 -
P/RPS 0.68 0.57 1.25 1.40 2.50 0.78 0.61 1.83%
  YoY % 19.30% -54.40% -10.71% -44.00% 220.51% 27.87% -
  Horiz. % 111.48% 93.44% 204.92% 229.51% 409.84% 127.87% 100.00%
P/EPS 23.29 13.85 23.05 18.20 16.77 12.17 8.22 18.95%
  YoY % 68.16% -39.91% 26.65% 8.53% 37.80% 48.05% -
  Horiz. % 283.33% 168.49% 280.41% 221.41% 204.01% 148.05% 100.00%
EY 4.29 7.22 4.34 5.49 5.96 8.22 12.17 -15.95%
  YoY % -40.58% 66.36% -20.95% -7.89% -27.49% -32.46% -
  Horiz. % 35.25% 59.33% 35.66% 45.11% 48.97% 67.54% 100.00%
DY 1.60 2.99 2.74 2.78 3.83 2.69 3.57 -12.51%
  YoY % -46.49% 9.12% -1.44% -27.42% 42.38% -24.65% -
  Horiz. % 44.82% 83.75% 76.75% 77.87% 107.28% 75.35% 100.00%
P/NAPS 0.94 0.85 1.90 1.95 3.31 1.20 0.97 -0.52%
  YoY % 10.59% -55.26% -2.56% -41.09% 175.83% 23.71% -
  Horiz. % 96.91% 87.63% 195.88% 201.03% 341.24% 123.71% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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