Highlights

[OFI] YoY Cumulative Quarter Result on 2015-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     176.21%    YoY -     129.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 140,521 140,026 123,385 112,752 114,821 110,095 101,865 5.51%
  YoY % 0.35% 13.49% 9.43% -1.80% 4.29% 8.08% -
  Horiz. % 137.95% 137.46% 121.13% 110.69% 112.72% 108.08% 100.00%
PBT 7,552 7,869 10,505 20,704 9,082 10,352 7,960 -0.87%
  YoY % -4.03% -25.09% -49.26% 127.97% -12.27% 30.05% -
  Horiz. % 94.87% 98.86% 131.97% 260.10% 114.10% 130.05% 100.00%
Tax -1,747 -271 -1,017 -3,885 -1,762 -2,171 -1,588 1.60%
  YoY % -544.65% 73.35% 73.82% -120.49% 18.84% -36.71% -
  Horiz. % 110.01% 17.07% 64.04% 244.65% 110.96% 136.71% 100.00%
NP 5,805 7,598 9,488 16,819 7,320 8,181 6,372 -1.54%
  YoY % -23.60% -19.92% -43.59% 129.77% -10.52% 28.39% -
  Horiz. % 91.10% 119.24% 148.90% 263.95% 114.88% 128.39% 100.00%
NP to SH 5,805 7,602 9,493 16,813 7,322 8,179 6,289 -1.33%
  YoY % -23.64% -19.92% -43.54% 129.62% -10.48% 30.05% -
  Horiz. % 92.30% 120.88% 150.95% 267.34% 116.43% 130.05% 100.00%
Tax Rate 23.13 % 3.44 % 9.68 % 18.76 % 19.40 % 20.97 % 19.95 % 2.49%
  YoY % 572.38% -64.46% -48.40% -3.30% -7.49% 5.11% -
  Horiz. % 115.94% 17.24% 48.52% 94.04% 97.24% 105.11% 100.00%
Total Cost 134,716 132,428 113,897 95,933 107,501 101,914 95,493 5.90%
  YoY % 1.73% 16.27% 18.73% -10.76% 5.48% 6.72% -
  Horiz. % 141.07% 138.68% 119.27% 100.46% 112.57% 106.72% 100.00%
Net Worth 189,600 184,799 177,600 170,399 148,240 138,616 129,620 6.54%
  YoY % 2.60% 4.05% 4.23% 14.95% 6.94% 6.94% -
  Horiz. % 146.27% 142.57% 137.02% 131.46% 114.36% 106.94% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,400 4,800 4,800 10,800 2,400 2,400 2,400 -0.00%
  YoY % -50.00% 0.00% -55.56% 349.88% 0.02% -0.00% -
  Horiz. % 99.98% 199.97% 199.97% 449.93% 100.01% 100.00% 100.00%
Div Payout % 41.34 % 63.14 % 50.56 % 64.24 % 32.79 % 29.35 % 38.17 % 1.34%
  YoY % -34.53% 24.88% -21.30% 95.91% 11.72% -23.11% -
  Horiz. % 108.30% 165.42% 132.46% 168.30% 85.91% 76.89% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 189,600 184,799 177,600 170,399 148,240 138,616 129,620 6.54%
  YoY % 2.60% 4.05% 4.23% 14.95% 6.94% 6.94% -
  Horiz. % 146.27% 142.57% 137.02% 131.46% 114.36% 106.94% 100.00%
NOSH 240,000 240,000 240,000 240,000 60,016 60,007 60,009 25.98%
  YoY % 0.00% 0.00% 0.00% 299.89% 0.02% -0.00% -
  Horiz. % 399.94% 399.94% 399.94% 399.94% 100.01% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.13 % 5.43 % 7.69 % 14.92 % 6.38 % 7.43 % 6.26 % -6.69%
  YoY % -23.94% -29.39% -48.46% 133.86% -14.13% 18.69% -
  Horiz. % 65.97% 86.74% 122.84% 238.34% 101.92% 118.69% 100.00%
ROE 3.06 % 4.11 % 5.35 % 9.87 % 4.94 % 5.90 % 4.85 % -7.39%
  YoY % -25.55% -23.18% -45.80% 99.80% -16.27% 21.65% -
  Horiz. % 63.09% 84.74% 110.31% 203.51% 101.86% 121.65% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.55 58.34 51.41 46.98 191.32 183.47 169.75 -16.25%
  YoY % 0.36% 13.48% 9.43% -75.44% 4.28% 8.08% -
  Horiz. % 34.49% 34.37% 30.29% 27.68% 112.71% 108.08% 100.00%
EPS 2.42 3.17 3.96 7.01 12.20 13.63 10.48 -21.66%
  YoY % -23.66% -19.95% -43.51% -42.54% -10.49% 30.06% -
  Horiz. % 23.09% 30.25% 37.79% 66.89% 116.41% 130.06% 100.00%
DPS 1.00 2.00 2.00 4.50 4.00 4.00 4.00 -20.62%
  YoY % -50.00% 0.00% -55.56% 12.50% 0.00% 0.00% -
  Horiz. % 25.00% 50.00% 50.00% 112.50% 100.00% 100.00% 100.00%
NAPS 0.7900 0.7700 0.7400 0.7100 2.4700 2.3100 2.1600 -15.43%
  YoY % 2.60% 4.05% 4.23% -71.26% 6.93% 6.94% -
  Horiz. % 36.57% 35.65% 34.26% 32.87% 114.35% 106.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.55 58.34 51.41 46.98 47.84 45.87 42.44 5.51%
  YoY % 0.36% 13.48% 9.43% -1.80% 4.29% 8.08% -
  Horiz. % 137.96% 137.46% 121.14% 110.70% 112.72% 108.08% 100.00%
EPS 2.42 3.17 3.96 7.01 3.05 3.41 2.62 -1.31%
  YoY % -23.66% -19.95% -43.51% 129.84% -10.56% 30.15% -
  Horiz. % 92.37% 120.99% 151.15% 267.56% 116.41% 130.15% 100.00%
DPS 1.00 2.00 2.00 4.50 1.00 1.00 1.00 -
  YoY % -50.00% 0.00% -55.56% 350.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 200.00% 450.00% 100.00% 100.00% 100.00%
NAPS 0.7900 0.7700 0.7400 0.7100 0.6177 0.5776 0.5401 6.54%
  YoY % 2.60% 4.05% 4.23% 14.94% 6.94% 6.94% -
  Horiz. % 146.27% 142.57% 137.01% 131.46% 114.37% 106.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.8050 1.5700 1.7400 1.5100 2.9900 2.0200 1.6800 -
P/RPS 1.37 2.69 3.38 3.21 1.56 1.10 0.99 5.56%
  YoY % -49.07% -20.41% 5.30% 105.77% 41.82% 11.11% -
  Horiz. % 138.38% 271.72% 341.41% 324.24% 157.58% 111.11% 100.00%
P/EPS 33.28 49.57 43.99 21.55 24.51 14.82 16.03 12.94%
  YoY % -32.86% 12.68% 104.13% -12.08% 65.38% -7.55% -
  Horiz. % 207.61% 309.23% 274.42% 134.44% 152.90% 92.45% 100.00%
EY 3.00 2.02 2.27 4.64 4.08 6.75 6.24 -11.49%
  YoY % 48.51% -11.01% -51.08% 13.73% -39.56% 8.17% -
  Horiz. % 48.08% 32.37% 36.38% 74.36% 65.38% 108.17% 100.00%
DY 1.24 1.27 1.15 2.98 1.34 1.98 2.38 -10.29%
  YoY % -2.36% 10.43% -61.41% 122.39% -32.32% -16.81% -
  Horiz. % 52.10% 53.36% 48.32% 125.21% 56.30% 83.19% 100.00%
P/NAPS 1.02 2.04 2.35 2.13 1.21 0.87 0.78 4.57%
  YoY % -50.00% -13.19% 10.33% 76.03% 39.08% 11.54% -
  Horiz. % 130.77% 261.54% 301.28% 273.08% 155.13% 111.54% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 21/11/13 22/11/12 -
Price 0.6700 1.4600 1.4400 2.3500 2.9700 2.2400 1.7000 -
P/RPS 1.14 2.50 2.80 5.00 1.55 1.22 1.00 2.21%
  YoY % -54.40% -10.71% -44.00% 222.58% 27.05% 22.00% -
  Horiz. % 114.00% 250.00% 280.00% 500.00% 155.00% 122.00% 100.00%
P/EPS 27.70 46.09 36.41 33.55 24.34 16.43 16.22 9.33%
  YoY % -39.90% 26.59% 8.52% 37.84% 48.14% 1.29% -
  Horiz. % 170.78% 284.16% 224.48% 206.84% 150.06% 101.29% 100.00%
EY 3.61 2.17 2.75 2.98 4.11 6.08 6.16 -8.52%
  YoY % 66.36% -21.09% -7.72% -27.49% -32.40% -1.30% -
  Horiz. % 58.60% 35.23% 44.64% 48.38% 66.72% 98.70% 100.00%
DY 1.49 1.37 1.39 1.91 1.35 1.79 2.35 -7.31%
  YoY % 8.76% -1.44% -27.23% 41.48% -24.58% -23.83% -
  Horiz. % 63.40% 58.30% 59.15% 81.28% 57.45% 76.17% 100.00%
P/NAPS 0.85 1.90 1.95 3.31 1.20 0.97 0.79 1.23%
  YoY % -55.26% -2.56% -41.09% 175.83% 23.71% 22.78% -
  Horiz. % 107.59% 240.51% 246.84% 418.99% 151.90% 122.78% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers