Highlights

[OFI] YoY Cumulative Quarter Result on 2014-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     126.06%    YoY -     -10.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 140,026 123,385 112,752 114,821 110,095 101,865 88,487 7.94%
  YoY % 13.49% 9.43% -1.80% 4.29% 8.08% 15.12% -
  Horiz. % 158.24% 139.44% 127.42% 129.76% 124.42% 115.12% 100.00%
PBT 7,869 10,505 20,704 9,082 10,352 7,960 8,455 -1.19%
  YoY % -25.09% -49.26% 127.97% -12.27% 30.05% -5.85% -
  Horiz. % 93.07% 124.25% 244.87% 107.42% 122.44% 94.15% 100.00%
Tax -271 -1,017 -3,885 -1,762 -2,171 -1,588 -1,729 -26.55%
  YoY % 73.35% 73.82% -120.49% 18.84% -36.71% 8.16% -
  Horiz. % 15.67% 58.82% 224.70% 101.91% 125.56% 91.85% 100.00%
NP 7,598 9,488 16,819 7,320 8,181 6,372 6,726 2.05%
  YoY % -19.92% -43.59% 129.77% -10.52% 28.39% -5.26% -
  Horiz. % 112.96% 141.06% 250.06% 108.83% 121.63% 94.74% 100.00%
NP to SH 7,602 9,493 16,813 7,322 8,179 6,289 6,608 2.36%
  YoY % -19.92% -43.54% 129.62% -10.48% 30.05% -4.83% -
  Horiz. % 115.04% 143.66% 254.43% 110.81% 123.77% 95.17% 100.00%
Tax Rate 3.44 % 9.68 % 18.76 % 19.40 % 20.97 % 19.95 % 20.45 % -25.68%
  YoY % -64.46% -48.40% -3.30% -7.49% 5.11% -2.44% -
  Horiz. % 16.82% 47.33% 91.74% 94.87% 102.54% 97.56% 100.00%
Total Cost 132,428 113,897 95,933 107,501 101,914 95,493 81,761 8.36%
  YoY % 16.27% 18.73% -10.76% 5.48% 6.72% 16.80% -
  Horiz. % 161.97% 139.30% 117.33% 131.48% 124.65% 116.80% 100.00%
Net Worth 184,799 177,600 170,399 148,240 138,616 129,620 120,636 7.36%
  YoY % 4.05% 4.23% 14.95% 6.94% 6.94% 7.45% -
  Horiz. % 153.19% 147.22% 141.25% 122.88% 114.90% 107.45% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,800 4,800 10,800 2,400 2,400 2,400 2,400 12.23%
  YoY % 0.00% -55.56% 349.88% 0.02% -0.00% -0.01% -
  Horiz. % 199.94% 199.94% 449.86% 100.00% 99.98% 99.99% 100.00%
Div Payout % 63.14 % 50.56 % 64.24 % 32.79 % 29.35 % 38.17 % 36.33 % 9.64%
  YoY % 24.88% -21.30% 95.91% 11.72% -23.11% 5.06% -
  Horiz. % 173.80% 139.17% 176.82% 90.26% 80.79% 105.06% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 184,799 177,600 170,399 148,240 138,616 129,620 120,636 7.36%
  YoY % 4.05% 4.23% 14.95% 6.94% 6.94% 7.45% -
  Horiz. % 153.19% 147.22% 141.25% 122.88% 114.90% 107.45% 100.00%
NOSH 240,000 240,000 240,000 60,016 60,007 60,009 60,018 25.96%
  YoY % 0.00% 0.00% 299.89% 0.02% -0.00% -0.01% -
  Horiz. % 399.88% 399.88% 399.88% 100.00% 99.98% 99.99% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.43 % 7.69 % 14.92 % 6.38 % 7.43 % 6.26 % 7.60 % -5.44%
  YoY % -29.39% -48.46% 133.86% -14.13% 18.69% -17.63% -
  Horiz. % 71.45% 101.18% 196.32% 83.95% 97.76% 82.37% 100.00%
ROE 4.11 % 5.35 % 9.87 % 4.94 % 5.90 % 4.85 % 5.48 % -4.68%
  YoY % -23.18% -45.80% 99.80% -16.27% 21.65% -11.50% -
  Horiz. % 75.00% 97.63% 180.11% 90.15% 107.66% 88.50% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 58.34 51.41 46.98 191.32 183.47 169.75 147.43 -14.30%
  YoY % 13.48% 9.43% -75.44% 4.28% 8.08% 15.14% -
  Horiz. % 39.57% 34.87% 31.87% 129.77% 124.45% 115.14% 100.00%
EPS 3.17 3.96 7.01 12.20 13.63 10.48 11.01 -18.72%
  YoY % -19.95% -43.51% -42.54% -10.49% 30.06% -4.81% -
  Horiz. % 28.79% 35.97% 63.67% 110.81% 123.80% 95.19% 100.00%
DPS 2.00 2.00 4.50 4.00 4.00 4.00 4.00 -10.90%
  YoY % 0.00% -55.56% 12.50% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 112.50% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7400 0.7100 2.4700 2.3100 2.1600 2.0100 -14.77%
  YoY % 4.05% 4.23% -71.26% 6.93% 6.94% 7.46% -
  Horiz. % 38.31% 36.82% 35.32% 122.89% 114.93% 107.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 58.34 51.41 46.98 47.84 45.87 42.44 36.87 7.94%
  YoY % 13.48% 9.43% -1.80% 4.29% 8.08% 15.11% -
  Horiz. % 158.23% 139.44% 127.42% 129.75% 124.41% 115.11% 100.00%
EPS 3.17 3.96 7.01 3.05 3.41 2.62 2.75 2.39%
  YoY % -19.95% -43.51% 129.84% -10.56% 30.15% -4.73% -
  Horiz. % 115.27% 144.00% 254.91% 110.91% 124.00% 95.27% 100.00%
DPS 2.00 2.00 4.50 1.00 1.00 1.00 1.00 12.23%
  YoY % 0.00% -55.56% 350.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 450.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7400 0.7100 0.6177 0.5776 0.5401 0.5027 7.36%
  YoY % 4.05% 4.23% 14.94% 6.94% 6.94% 7.44% -
  Horiz. % 153.17% 147.21% 141.24% 122.88% 114.90% 107.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.5700 1.7400 1.5100 2.9900 2.0200 1.6800 1.3600 -
P/RPS 2.69 3.38 3.21 1.56 1.10 0.99 0.92 19.56%
  YoY % -20.41% 5.30% 105.77% 41.82% 11.11% 7.61% -
  Horiz. % 292.39% 367.39% 348.91% 169.57% 119.57% 107.61% 100.00%
P/EPS 49.57 43.99 21.55 24.51 14.82 16.03 12.35 26.04%
  YoY % 12.68% 104.13% -12.08% 65.38% -7.55% 29.80% -
  Horiz. % 401.38% 356.19% 174.49% 198.46% 120.00% 129.80% 100.00%
EY 2.02 2.27 4.64 4.08 6.75 6.24 8.10 -20.65%
  YoY % -11.01% -51.08% 13.73% -39.56% 8.17% -22.96% -
  Horiz. % 24.94% 28.02% 57.28% 50.37% 83.33% 77.04% 100.00%
DY 1.27 1.15 2.98 1.34 1.98 2.38 2.94 -13.04%
  YoY % 10.43% -61.41% 122.39% -32.32% -16.81% -19.05% -
  Horiz. % 43.20% 39.12% 101.36% 45.58% 67.35% 80.95% 100.00%
P/NAPS 2.04 2.35 2.13 1.21 0.87 0.78 0.68 20.07%
  YoY % -13.19% 10.33% 76.03% 39.08% 11.54% 14.71% -
  Horiz. % 300.00% 345.59% 313.24% 177.94% 127.94% 114.71% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 24/11/16 26/11/15 26/11/14 21/11/13 22/11/12 29/11/11 -
Price 1.4600 1.4400 2.3500 2.9700 2.2400 1.7000 1.4100 -
P/RPS 2.50 2.80 5.00 1.55 1.22 1.00 0.96 17.28%
  YoY % -10.71% -44.00% 222.58% 27.05% 22.00% 4.17% -
  Horiz. % 260.42% 291.67% 520.83% 161.46% 127.08% 104.17% 100.00%
P/EPS 46.09 36.41 33.55 24.34 16.43 16.22 12.81 23.76%
  YoY % 26.59% 8.52% 37.84% 48.14% 1.29% 26.62% -
  Horiz. % 359.80% 284.23% 261.90% 190.01% 128.26% 126.62% 100.00%
EY 2.17 2.75 2.98 4.11 6.08 6.16 7.81 -19.20%
  YoY % -21.09% -7.72% -27.49% -32.40% -1.30% -21.13% -
  Horiz. % 27.78% 35.21% 38.16% 52.62% 77.85% 78.87% 100.00%
DY 1.37 1.39 1.91 1.35 1.79 2.35 2.84 -11.43%
  YoY % -1.44% -27.23% 41.48% -24.58% -23.83% -17.25% -
  Horiz. % 48.24% 48.94% 67.25% 47.54% 63.03% 82.75% 100.00%
P/NAPS 1.90 1.95 3.31 1.20 0.97 0.79 0.70 18.09%
  YoY % -2.56% -41.09% 175.83% 23.71% 22.78% 12.86% -
  Horiz. % 271.43% 278.57% 472.86% 171.43% 138.57% 112.86% 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
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS