Highlights

[OFI] YoY Annualized Quarter Result on 2016-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     4.91%    YoY -     -32.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 278,641 295,332 286,782 254,913 242,012 237,448 228,654 3.35%
  YoY % -5.65% 2.98% 12.50% 5.33% 1.92% 3.85% -
  Horiz. % 121.86% 129.16% 125.42% 111.48% 105.84% 103.85% 100.00%
PBT 14,060 19,810 12,370 24,142 35,918 23,698 22,570 -7.58%
  YoY % -29.03% 60.14% -48.76% -32.79% 51.56% 5.00% -
  Horiz. % 62.29% 87.77% 54.81% 106.96% 159.14% 105.00% 100.00%
Tax -3,057 -5,245 2,202 -4,232 -6,256 -4,182 -5,177 -8.40%
  YoY % 41.71% -338.14% 152.05% 32.35% -49.57% 19.21% -
  Horiz. % 59.05% 101.31% -42.54% 81.74% 120.83% 80.79% 100.00%
NP 11,002 14,565 14,573 19,910 29,662 19,516 17,393 -7.35%
  YoY % -24.46% -0.05% -26.81% -32.88% 51.99% 12.20% -
  Horiz. % 63.26% 83.74% 83.79% 114.47% 170.54% 112.20% 100.00%
NP to SH 11,002 14,565 14,578 19,918 29,656 19,517 17,389 -7.34%
  YoY % -24.46% -0.09% -26.81% -32.83% 51.95% 12.24% -
  Horiz. % 63.27% 83.76% 83.84% 114.55% 170.54% 112.24% 100.00%
Tax Rate 21.74 % 26.48 % -17.81 % 17.53 % 17.42 % 17.65 % 22.94 % -0.89%
  YoY % -17.90% 248.68% -201.60% 0.63% -1.30% -23.06% -
  Horiz. % 94.77% 115.43% -77.64% 76.42% 75.94% 76.94% 100.00%
Total Cost 267,638 280,766 272,209 235,002 212,349 217,932 211,261 4.02%
  YoY % -4.68% 3.14% 15.83% 10.67% -2.56% 3.16% -
  Horiz. % 126.69% 132.90% 128.85% 111.24% 100.52% 103.16% 100.00%
Net Worth 194,400 194,400 184,799 180,000 175,200 154,178 142,178 5.35%
  YoY % 0.00% 5.19% 2.67% 2.74% 13.63% 8.44% -
  Horiz. % 136.73% 136.73% 129.98% 126.60% 123.23% 108.44% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,520 - 7,999 9,600 17,600 4,799 4,799 -5.03%
  YoY % 0.00% 0.00% -16.67% -45.45% 266.72% 0.00% -
  Horiz. % 73.34% 0.00% 166.69% 200.03% 366.72% 100.00% 100.00%
Div Payout % 31.99 % - % 54.87 % 48.20 % 59.35 % 24.59 % 27.60 % 2.49%
  YoY % 0.00% 0.00% 13.84% -18.79% 141.36% -10.91% -
  Horiz. % 115.91% 0.00% 198.80% 174.64% 215.04% 89.09% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 194,400 194,400 184,799 180,000 175,200 154,178 142,178 5.35%
  YoY % 0.00% 5.19% 2.67% 2.74% 13.63% 8.44% -
  Horiz. % 136.73% 136.73% 129.98% 126.60% 123.23% 108.44% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 59,991 59,990 25.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 300.05% 0.00% -
  Horiz. % 400.06% 400.06% 400.06% 400.06% 400.06% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.95 % 4.93 % 5.08 % 7.81 % 12.26 % 8.22 % 7.61 % -10.35%
  YoY % -19.88% -2.95% -34.96% -36.30% 49.15% 8.02% -
  Horiz. % 51.91% 64.78% 66.75% 102.63% 161.10% 108.02% 100.00%
ROE 5.66 % 7.49 % 7.89 % 11.07 % 16.93 % 12.66 % 12.23 % -12.05%
  YoY % -24.43% -5.07% -28.73% -34.61% 33.73% 3.52% -
  Horiz. % 46.28% 61.24% 64.51% 90.52% 138.43% 103.52% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 116.10 123.06 119.49 106.21 100.84 395.80 381.15 -17.97%
  YoY % -5.66% 2.99% 12.50% 5.33% -74.52% 3.84% -
  Horiz. % 30.46% 32.29% 31.35% 27.87% 26.46% 103.84% 100.00%
EPS 4.59 6.07 6.08 8.29 12.36 32.53 28.99 -26.44%
  YoY % -24.38% -0.16% -26.66% -32.93% -62.00% 12.21% -
  Horiz. % 15.83% 20.94% 20.97% 28.60% 42.64% 112.21% 100.00%
DPS 1.47 0.00 3.33 4.00 7.33 8.00 8.00 -24.59%
  YoY % 0.00% 0.00% -16.75% -45.43% -8.38% 0.00% -
  Horiz. % 18.38% 0.00% 41.62% 50.00% 91.62% 100.00% 100.00%
NAPS 0.8100 0.8100 0.7700 0.7500 0.7300 2.5700 2.3700 -16.38%
  YoY % 0.00% 5.19% 2.67% 2.74% -71.60% 8.44% -
  Horiz. % 34.18% 34.18% 32.49% 31.65% 30.80% 108.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 116.10 123.06 119.49 106.21 100.84 98.94 95.27 3.35%
  YoY % -5.66% 2.99% 12.50% 5.33% 1.92% 3.85% -
  Horiz. % 121.86% 129.17% 125.42% 111.48% 105.85% 103.85% 100.00%
EPS 4.59 6.07 6.08 8.29 12.36 8.13 7.25 -7.33%
  YoY % -24.38% -0.16% -26.66% -32.93% 52.03% 12.14% -
  Horiz. % 63.31% 83.72% 83.86% 114.34% 170.48% 112.14% 100.00%
DPS 1.47 0.00 3.33 4.00 7.33 2.00 2.00 -5.00%
  YoY % 0.00% 0.00% -16.75% -45.43% 266.50% 0.00% -
  Horiz. % 73.50% 0.00% 166.50% 200.00% 366.50% 100.00% 100.00%
NAPS 0.8100 0.8100 0.7700 0.7500 0.7300 0.6424 0.5924 5.35%
  YoY % 0.00% 5.19% 2.67% 2.74% 13.64% 8.44% -
  Horiz. % 136.73% 136.73% 129.98% 126.60% 123.23% 108.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6450 0.6900 1.3700 1.3700 2.4700 2.7600 2.3000 -
P/RPS 0.56 0.56 1.15 1.29 2.45 0.70 0.60 -1.14%
  YoY % 0.00% -51.30% -10.85% -47.35% 250.00% 16.67% -
  Horiz. % 93.33% 93.33% 191.67% 215.00% 408.33% 116.67% 100.00%
P/EPS 14.07 11.37 22.55 16.51 19.99 8.48 7.93 10.02%
  YoY % 23.75% -49.58% 36.58% -17.41% 135.73% 6.94% -
  Horiz. % 177.43% 143.38% 284.36% 208.20% 252.08% 106.94% 100.00%
EY 7.11 8.80 4.43 6.06 5.00 11.79 12.60 -9.09%
  YoY % -19.20% 98.65% -26.90% 21.20% -57.59% -6.43% -
  Horiz. % 56.43% 69.84% 35.16% 48.10% 39.68% 93.57% 100.00%
DY 2.27 0.00 2.43 2.92 2.97 2.90 3.48 -6.87%
  YoY % 0.00% 0.00% -16.78% -1.68% 2.41% -16.67% -
  Horiz. % 65.23% 0.00% 69.83% 83.91% 85.34% 83.33% 100.00%
P/NAPS 0.80 0.85 1.78 1.83 3.38 1.07 0.97 -3.16%
  YoY % -5.88% -52.25% -2.73% -45.86% 215.89% 10.31% -
  Horiz. % 82.47% 87.63% 183.51% 188.66% 348.45% 110.31% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 27/02/18 21/02/17 24/02/16 25/02/15 25/02/14 -
Price 0.6650 0.7200 1.0700 1.5100 2.1300 3.0000 2.3200 -
P/RPS 0.57 0.59 0.90 1.42 2.11 0.76 0.61 -1.12%
  YoY % -3.39% -34.44% -36.62% -32.70% 177.63% 24.59% -
  Horiz. % 93.44% 96.72% 147.54% 232.79% 345.90% 124.59% 100.00%
P/EPS 14.51 11.86 17.61 18.19 17.24 9.22 8.00 10.43%
  YoY % 22.34% -32.65% -3.19% 5.51% 86.98% 15.25% -
  Horiz. % 181.38% 148.25% 220.12% 227.38% 215.50% 115.25% 100.00%
EY 6.89 8.43 5.68 5.50 5.80 10.84 12.49 -9.43%
  YoY % -18.27% 48.42% 3.27% -5.17% -46.49% -13.21% -
  Horiz. % 55.16% 67.49% 45.48% 44.04% 46.44% 86.79% 100.00%
DY 2.21 0.00 3.12 2.65 3.44 2.67 3.45 -7.15%
  YoY % 0.00% 0.00% 17.74% -22.97% 28.84% -22.61% -
  Horiz. % 64.06% 0.00% 90.43% 76.81% 99.71% 77.39% 100.00%
P/NAPS 0.82 0.89 1.39 2.01 2.92 1.17 0.98 -2.93%
  YoY % -7.87% -35.97% -30.85% -31.16% 149.57% 19.39% -
  Horiz. % 83.67% 90.82% 141.84% 205.10% 297.96% 119.39% 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
 
 

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