Highlights

[OFI] YoY Annualized Quarter Result on 2015-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -11.81%    YoY -     51.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 295,332 286,782 254,913 242,012 237,448 228,654 210,592 5.80%
  YoY % 2.98% 12.50% 5.33% 1.92% 3.85% 8.58% -
  Horiz. % 140.24% 136.18% 121.05% 114.92% 112.75% 108.58% 100.00%
PBT 19,810 12,370 24,142 35,918 23,698 22,570 17,549 2.04%
  YoY % 60.14% -48.76% -32.79% 51.56% 5.00% 28.61% -
  Horiz. % 112.89% 70.49% 137.57% 204.67% 135.04% 128.61% 100.00%
Tax -5,245 2,202 -4,232 -6,256 -4,182 -5,177 -3,693 6.02%
  YoY % -338.14% 152.05% 32.35% -49.57% 19.21% -40.18% -
  Horiz. % 142.02% -59.64% 114.58% 169.39% 113.25% 140.18% 100.00%
NP 14,565 14,573 19,910 29,662 19,516 17,393 13,856 0.84%
  YoY % -0.05% -26.81% -32.88% 51.99% 12.20% 25.53% -
  Horiz. % 105.12% 105.18% 143.70% 214.08% 140.85% 125.53% 100.00%
NP to SH 14,565 14,578 19,918 29,656 19,517 17,389 13,749 0.97%
  YoY % -0.09% -26.81% -32.83% 51.95% 12.24% 26.47% -
  Horiz. % 105.93% 106.03% 144.87% 215.69% 141.95% 126.47% 100.00%
Tax Rate 26.48 % -17.81 % 17.53 % 17.42 % 17.65 % 22.94 % 21.05 % 3.90%
  YoY % 248.68% -201.60% 0.63% -1.30% -23.06% 8.98% -
  Horiz. % 125.80% -84.61% 83.28% 82.76% 83.85% 108.98% 100.00%
Total Cost 280,766 272,209 235,002 212,349 217,932 211,261 196,736 6.10%
  YoY % 3.14% 15.83% 10.67% -2.56% 3.16% 7.38% -
  Horiz. % 142.71% 138.36% 119.45% 107.94% 110.77% 107.38% 100.00%
Net Worth 194,400 184,799 180,000 175,200 154,178 142,178 131,374 6.75%
  YoY % 5.19% 2.67% 2.74% 13.63% 8.44% 8.22% -
  Horiz. % 147.97% 140.67% 137.01% 133.36% 117.36% 108.22% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 7,999 9,600 17,600 4,799 4,799 4,799 -
  YoY % 0.00% -16.67% -45.45% 266.72% 0.00% 0.00% -
  Horiz. % 0.00% 166.70% 200.04% 366.74% 100.01% 100.00% 100.00%
Div Payout % - % 54.87 % 48.20 % 59.35 % 24.59 % 27.60 % 34.90 % -
  YoY % 0.00% 13.84% -18.79% 141.36% -10.91% -20.92% -
  Horiz. % 0.00% 157.22% 138.11% 170.06% 70.46% 79.08% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 194,400 184,799 180,000 175,200 154,178 142,178 131,374 6.75%
  YoY % 5.19% 2.67% 2.74% 13.63% 8.44% 8.22% -
  Horiz. % 147.97% 140.67% 137.01% 133.36% 117.36% 108.22% 100.00%
NOSH 240,000 240,000 240,000 240,000 59,991 59,990 59,988 25.98%
  YoY % 0.00% 0.00% 0.00% 300.05% 0.00% 0.00% -
  Horiz. % 400.08% 400.08% 400.08% 400.08% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.93 % 5.08 % 7.81 % 12.26 % 8.22 % 7.61 % 6.58 % -4.70%
  YoY % -2.95% -34.96% -36.30% 49.15% 8.02% 15.65% -
  Horiz. % 74.92% 77.20% 118.69% 186.32% 124.92% 115.65% 100.00%
ROE 7.49 % 7.89 % 11.07 % 16.93 % 12.66 % 12.23 % 10.47 % -5.43%
  YoY % -5.07% -28.73% -34.61% 33.73% 3.52% 16.81% -
  Horiz. % 71.54% 75.36% 105.73% 161.70% 120.92% 116.81% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 123.06 119.49 106.21 100.84 395.80 381.15 351.05 -16.02%
  YoY % 2.99% 12.50% 5.33% -74.52% 3.84% 8.57% -
  Horiz. % 35.05% 34.04% 30.25% 28.73% 112.75% 108.57% 100.00%
EPS 6.07 6.08 8.29 12.36 32.53 28.99 22.92 -19.86%
  YoY % -0.16% -26.66% -32.93% -62.00% 12.21% 26.48% -
  Horiz. % 26.48% 26.53% 36.17% 53.93% 141.93% 126.48% 100.00%
DPS 0.00 3.33 4.00 7.33 8.00 8.00 8.00 -
  YoY % 0.00% -16.75% -45.43% -8.38% 0.00% 0.00% -
  Horiz. % 0.00% 41.62% 50.00% 91.62% 100.00% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 2.5700 2.3700 2.1900 -15.27%
  YoY % 5.19% 2.67% 2.74% -71.60% 8.44% 8.22% -
  Horiz. % 36.99% 35.16% 34.25% 33.33% 117.35% 108.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 123.06 119.49 106.21 100.84 98.94 95.27 87.75 5.80%
  YoY % 2.99% 12.50% 5.33% 1.92% 3.85% 8.57% -
  Horiz. % 140.24% 136.17% 121.04% 114.92% 112.75% 108.57% 100.00%
EPS 6.07 6.08 8.29 12.36 8.13 7.25 5.73 0.96%
  YoY % -0.16% -26.66% -32.93% 52.03% 12.14% 26.53% -
  Horiz. % 105.93% 106.11% 144.68% 215.71% 141.88% 126.53% 100.00%
DPS 0.00 3.33 4.00 7.33 2.00 2.00 2.00 -
  YoY % 0.00% -16.75% -45.43% 266.50% 0.00% 0.00% -
  Horiz. % 0.00% 166.50% 200.00% 366.50% 100.00% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 0.6424 0.5924 0.5474 6.75%
  YoY % 5.19% 2.67% 2.74% 13.64% 8.44% 8.22% -
  Horiz. % 147.97% 140.66% 137.01% 133.36% 117.35% 108.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6900 1.3700 1.3700 2.4700 2.7600 2.3000 1.6700 -
P/RPS 0.56 1.15 1.29 2.45 0.70 0.60 0.48 2.60%
  YoY % -51.30% -10.85% -47.35% 250.00% 16.67% 25.00% -
  Horiz. % 116.67% 239.58% 268.75% 510.42% 145.83% 125.00% 100.00%
P/EPS 11.37 22.55 16.51 19.99 8.48 7.93 7.29 7.69%
  YoY % -49.58% 36.58% -17.41% 135.73% 6.94% 8.78% -
  Horiz. % 155.97% 309.33% 226.47% 274.21% 116.32% 108.78% 100.00%
EY 8.80 4.43 6.06 5.00 11.79 12.60 13.72 -7.13%
  YoY % 98.65% -26.90% 21.20% -57.59% -6.43% -8.16% -
  Horiz. % 64.14% 32.29% 44.17% 36.44% 85.93% 91.84% 100.00%
DY 0.00 2.43 2.92 2.97 2.90 3.48 4.79 -
  YoY % 0.00% -16.78% -1.68% 2.41% -16.67% -27.35% -
  Horiz. % 0.00% 50.73% 60.96% 62.00% 60.54% 72.65% 100.00%
P/NAPS 0.85 1.78 1.83 3.38 1.07 0.97 0.76 1.88%
  YoY % -52.25% -2.73% -45.86% 215.89% 10.31% 27.63% -
  Horiz. % 111.84% 234.21% 240.79% 444.74% 140.79% 127.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 21/02/17 24/02/16 25/02/15 25/02/14 26/02/13 -
Price 0.7200 1.0700 1.5100 2.1300 3.0000 2.3200 1.7100 -
P/RPS 0.59 0.90 1.42 2.11 0.76 0.61 0.49 3.14%
  YoY % -34.44% -36.62% -32.70% 177.63% 24.59% 24.49% -
  Horiz. % 120.41% 183.67% 289.80% 430.61% 155.10% 124.49% 100.00%
P/EPS 11.86 17.61 18.19 17.24 9.22 8.00 7.46 8.03%
  YoY % -32.65% -3.19% 5.51% 86.98% 15.25% 7.24% -
  Horiz. % 158.98% 236.06% 243.83% 231.10% 123.59% 107.24% 100.00%
EY 8.43 5.68 5.50 5.80 10.84 12.49 13.40 -7.43%
  YoY % 48.42% 3.27% -5.17% -46.49% -13.21% -6.79% -
  Horiz. % 62.91% 42.39% 41.04% 43.28% 80.90% 93.21% 100.00%
DY 0.00 3.12 2.65 3.44 2.67 3.45 4.68 -
  YoY % 0.00% 17.74% -22.97% 28.84% -22.61% -26.28% -
  Horiz. % 0.00% 66.67% 56.62% 73.50% 57.05% 73.72% 100.00%
P/NAPS 0.89 1.39 2.01 2.92 1.17 0.98 0.78 2.22%
  YoY % -35.97% -30.85% -31.16% 149.57% 19.39% 25.64% -
  Horiz. % 114.10% 178.21% 257.69% 374.36% 150.00% 125.64% 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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS