Highlights

[OFI] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     6.30%    YoY -     26.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 254,913 242,012 237,448 228,654 210,592 187,744 144,924 9.86%
  YoY % 5.33% 1.92% 3.85% 8.58% 12.17% 29.55% -
  Horiz. % 175.89% 166.99% 163.84% 157.78% 145.31% 129.55% 100.00%
PBT 24,142 35,918 23,698 22,570 17,549 16,074 13,477 10.19%
  YoY % -32.79% 51.56% 5.00% 28.61% 9.17% 19.27% -
  Horiz. % 179.14% 266.51% 175.84% 167.47% 130.21% 119.27% 100.00%
Tax -4,232 -6,256 -4,182 -5,177 -3,693 -3,501 -3,237 4.56%
  YoY % 32.35% -49.57% 19.21% -40.18% -5.48% -8.15% -
  Horiz. % 130.72% 193.25% 129.20% 159.93% 114.09% 108.15% 100.00%
NP 19,910 29,662 19,516 17,393 13,856 12,573 10,240 11.71%
  YoY % -32.88% 51.99% 12.20% 25.53% 10.20% 22.79% -
  Horiz. % 194.44% 289.67% 190.59% 169.86% 135.31% 122.79% 100.00%
NP to SH 19,918 29,656 19,517 17,389 13,749 12,349 10,241 11.71%
  YoY % -32.83% 51.95% 12.24% 26.47% 11.34% 20.58% -
  Horiz. % 194.49% 289.57% 190.57% 169.80% 134.25% 120.58% 100.00%
Tax Rate 17.53 % 17.42 % 17.65 % 22.94 % 21.05 % 21.78 % 24.02 % -5.11%
  YoY % 0.63% -1.30% -23.06% 8.98% -3.35% -9.33% -
  Horiz. % 72.98% 72.52% 73.48% 95.50% 87.64% 90.67% 100.00%
Total Cost 235,002 212,349 217,932 211,261 196,736 175,170 134,684 9.71%
  YoY % 10.67% -2.56% 3.16% 7.38% 12.31% 30.06% -
  Horiz. % 174.48% 157.66% 161.81% 156.86% 146.07% 130.06% 100.00%
Net Worth 180,000 175,200 154,178 142,178 131,374 122,373 117,015 7.43%
  YoY % 2.74% 13.63% 8.44% 8.22% 7.36% 4.58% -
  Horiz. % 153.83% 149.72% 131.76% 121.50% 112.27% 104.58% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,600 17,600 4,799 4,799 4,799 4,798 48 141.63%
  YoY % -45.45% 266.72% 0.00% 0.00% 0.00% 9,896.59% -
  Horiz. % 19,997.50% 36,662.09% 9,997.38% 9,997.22% 9,996.81% 9,996.59% 100.00%
Div Payout % 48.20 % 59.35 % 24.59 % 27.60 % 34.90 % 38.86 % 0.47 % 116.20%
  YoY % -18.79% 141.36% -10.91% -20.92% -10.19% 8,168.08% -
  Horiz. % 10,255.32% 12,627.66% 5,231.92% 5,872.34% 7,425.53% 8,268.09% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 180,000 175,200 154,178 142,178 131,374 122,373 117,015 7.43%
  YoY % 2.74% 13.63% 8.44% 8.22% 7.36% 4.58% -
  Horiz. % 153.83% 149.72% 131.76% 121.50% 112.27% 104.58% 100.00%
NOSH 240,000 240,000 59,991 59,990 59,988 59,987 60,007 25.96%
  YoY % 0.00% 300.05% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 399.95% 399.95% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.81 % 12.26 % 8.22 % 7.61 % 6.58 % 6.70 % 7.07 % 1.67%
  YoY % -36.30% 49.15% 8.02% 15.65% -1.79% -5.23% -
  Horiz. % 110.47% 173.41% 116.27% 107.64% 93.07% 94.77% 100.00%
ROE 11.07 % 16.93 % 12.66 % 12.23 % 10.47 % 10.09 % 8.75 % 3.99%
  YoY % -34.61% 33.73% 3.52% 16.81% 3.77% 15.31% -
  Horiz. % 126.51% 193.49% 144.69% 139.77% 119.66% 115.31% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 106.21 100.84 395.80 381.15 351.05 312.97 241.51 -12.78%
  YoY % 5.33% -74.52% 3.84% 8.57% 12.17% 29.59% -
  Horiz. % 43.98% 41.75% 163.89% 157.82% 145.36% 129.59% 100.00%
EPS 8.29 12.36 32.53 28.99 22.92 20.59 17.07 -11.33%
  YoY % -32.93% -62.00% 12.21% 26.48% 11.32% 20.62% -
  Horiz. % 48.56% 72.41% 190.57% 169.83% 134.27% 120.62% 100.00%
DPS 4.00 7.33 8.00 8.00 8.00 8.00 0.08 91.82%
  YoY % -45.43% -8.38% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 5,000.00% 9,162.50% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00%
NAPS 0.7500 0.7300 2.5700 2.3700 2.1900 2.0400 1.9500 -14.71%
  YoY % 2.74% -71.60% 8.44% 8.22% 7.35% 4.62% -
  Horiz. % 38.46% 37.44% 131.79% 121.54% 112.31% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 106.21 100.84 98.94 95.27 87.75 78.23 60.39 9.86%
  YoY % 5.33% 1.92% 3.85% 8.57% 12.17% 29.54% -
  Horiz. % 175.87% 166.98% 163.84% 157.76% 145.31% 129.54% 100.00%
EPS 8.29 12.36 8.13 7.25 5.73 5.15 4.27 11.68%
  YoY % -32.93% 52.03% 12.14% 26.53% 11.26% 20.61% -
  Horiz. % 194.15% 289.46% 190.40% 169.79% 134.19% 120.61% 100.00%
DPS 4.00 7.33 2.00 2.00 2.00 2.00 0.02 141.63%
  YoY % -45.43% 266.50% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 20,000.00% 36,650.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00%
NAPS 0.7500 0.7300 0.6424 0.5924 0.5474 0.5099 0.4876 7.43%
  YoY % 2.74% 13.64% 8.44% 8.22% 7.35% 4.57% -
  Horiz. % 153.81% 149.71% 131.75% 121.49% 112.26% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.3700 2.4700 2.7600 2.3000 1.6700 1.5000 1.6200 -
P/RPS 1.29 2.45 0.70 0.60 0.48 0.48 0.67 11.53%
  YoY % -47.35% 250.00% 16.67% 25.00% 0.00% -28.36% -
  Horiz. % 192.54% 365.67% 104.48% 89.55% 71.64% 71.64% 100.00%
P/EPS 16.51 19.99 8.48 7.93 7.29 7.29 9.49 9.66%
  YoY % -17.41% 135.73% 6.94% 8.78% 0.00% -23.18% -
  Horiz. % 173.97% 210.64% 89.36% 83.56% 76.82% 76.82% 100.00%
EY 6.06 5.00 11.79 12.60 13.72 13.72 10.53 -8.79%
  YoY % 21.20% -57.59% -6.43% -8.16% 0.00% 30.29% -
  Horiz. % 57.55% 47.48% 111.97% 119.66% 130.29% 130.29% 100.00%
DY 2.92 2.97 2.90 3.48 4.79 5.33 0.05 96.85%
  YoY % -1.68% 2.41% -16.67% -27.35% -10.13% 10,560.00% -
  Horiz. % 5,840.00% 5,940.00% 5,800.00% 6,960.00% 9,580.00% 10,660.00% 100.00%
P/NAPS 1.83 3.38 1.07 0.97 0.76 0.74 0.83 14.07%
  YoY % -45.86% 215.89% 10.31% 27.63% 2.70% -10.84% -
  Horiz. % 220.48% 407.23% 128.92% 116.87% 91.57% 89.16% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 25/02/15 25/02/14 26/02/13 23/02/12 23/02/11 -
Price 1.5100 2.1300 3.0000 2.3200 1.7100 1.5900 1.6700 -
P/RPS 1.42 2.11 0.76 0.61 0.49 0.51 0.69 12.77%
  YoY % -32.70% 177.63% 24.59% 24.49% -3.92% -26.09% -
  Horiz. % 205.80% 305.80% 110.14% 88.41% 71.01% 73.91% 100.00%
P/EPS 18.19 17.24 9.22 8.00 7.46 7.72 9.79 10.87%
  YoY % 5.51% 86.98% 15.25% 7.24% -3.37% -21.14% -
  Horiz. % 185.80% 176.10% 94.18% 81.72% 76.20% 78.86% 100.00%
EY 5.50 5.80 10.84 12.49 13.40 12.95 10.22 -9.80%
  YoY % -5.17% -46.49% -13.21% -6.79% 3.47% 26.71% -
  Horiz. % 53.82% 56.75% 106.07% 122.21% 131.12% 126.71% 100.00%
DY 2.65 3.44 2.67 3.45 4.68 5.03 0.05 93.69%
  YoY % -22.97% 28.84% -22.61% -26.28% -6.96% 9,960.00% -
  Horiz. % 5,300.00% 6,880.00% 5,340.00% 6,900.00% 9,360.00% 10,060.00% 100.00%
P/NAPS 2.01 2.92 1.17 0.98 0.78 0.78 0.86 15.18%
  YoY % -31.16% 149.57% 19.39% 25.64% 0.00% -9.30% -
  Horiz. % 233.72% 339.53% 136.05% 113.95% 90.70% 90.70% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers