Highlights

[OFI] YoY Cumulative 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 -     -83.86%    YoY -     -32.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 63,447 66,829 66,717 63,335 56,652 60,553 53,959 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 2,719 4,065 3,906 4,842 7,830 4,172 5,044 -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 -756 -930 -645 -734 -1,735 -930 -985 -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 1,963 3,135 3,261 4,108 6,095 3,242 4,059 -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 1,963 3,135 3,266 4,110 6,087 3,239 4,060 -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 61,484 63,694 63,456 59,227 50,557 57,311 49,900 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 720 1,200 2,400 2,400 1,799 1,199 1,199 -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 1.02 % 1.67 % 1.79 % 2.35 % 3.73 % 2.20 % 2.97 % -16.31%
  YoY % -38.92% -6.70% -23.83% -37.00% 69.55% -25.93% -
  Horiz. % 34.34% 56.23% 60.27% 79.12% 125.59% 74.07% 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 26.44 27.85 27.80 26.39 94.47 100.95 89.98 -18.46%
  YoY % -5.06% 0.18% 5.34% -72.07% -6.42% 12.19% -
  Horiz. % 29.38% 30.95% 30.90% 29.33% 104.99% 112.19% 100.00%
EPS 0.82 1.31 1.36 1.71 10.15 5.40 6.77 -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 0.30 0.50 1.00 1.00 3.00 2.00 2.00 -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 26.44 27.85 27.80 26.39 23.61 25.23 22.48 2.74%
  YoY % -5.06% 0.18% 5.34% 11.77% -6.42% 12.23% -
  Horiz. % 117.62% 123.89% 123.67% 117.39% 105.03% 112.23% 100.00%
EPS 0.82 1.31 1.36 1.71 2.54 1.35 1.69 -11.35%
  YoY % -37.40% -3.68% -20.47% -32.68% 88.15% -20.12% -
  Horiz. % 48.52% 77.51% 80.47% 101.18% 150.30% 79.88% 100.00%
DPS 0.30 0.50 1.00 1.00 0.75 0.50 0.50 -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 2.87 3.43 5.79 9.47 6.20 2.62 2.08 5.51%
  YoY % -16.33% -40.76% -38.86% 52.74% 136.64% 25.96% -
  Horiz. % 137.98% 164.90% 278.37% 455.29% 298.08% 125.96% 100.00%
P/EPS 92.92 73.11 118.31 145.99 57.73 49.07 27.62 22.40%
  YoY % 27.10% -38.20% -18.96% 152.88% 17.65% 77.66% -
  Horiz. % 336.42% 264.70% 428.35% 528.57% 209.02% 177.66% 100.00%
EY 1.08 1.37 0.85 0.69 1.73 2.04 3.62 -18.25%
  YoY % -21.17% 61.18% 23.19% -60.12% -15.20% -43.65% -
  Horiz. % 29.83% 37.85% 23.48% 19.06% 47.79% 56.35% 100.00%
DY 0.39 0.52 0.62 0.40 0.51 0.75 1.07 -15.48%
  YoY % -25.00% -16.13% 55.00% -21.57% -32.00% -29.91% -
  Horiz. % 36.45% 48.60% 57.94% 37.38% 47.66% 70.09% 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 2.65 3.05 5.79 6.90 6.09 2.97 1.94 5.33%
  YoY % -13.11% -47.32% -16.09% 13.30% 105.05% 53.09% -
  Horiz. % 136.60% 157.22% 298.45% 355.67% 313.92% 153.09% 100.00%
P/EPS 85.58 65.07 118.31 106.28 56.65 55.56 25.85 22.07%
  YoY % 31.52% -45.00% 11.32% 87.61% 1.96% 114.93% -
  Horiz. % 331.06% 251.72% 457.68% 411.14% 219.15% 214.93% 100.00%
EY 1.17 1.54 0.85 0.94 1.77 1.80 3.87 -18.07%
  YoY % -24.03% 81.18% -9.57% -46.89% -1.67% -53.49% -
  Horiz. % 30.23% 39.79% 21.96% 24.29% 45.74% 46.51% 100.00%
DY 0.43 0.59 0.62 0.55 0.52 0.67 1.14 -14.99%
  YoY % -27.12% -4.84% 12.73% 5.77% -22.39% -41.23% -
  Horiz. % 37.72% 51.75% 54.39% 48.25% 45.61% 58.77% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers