Highlights

[OFI] YoY Cumulative Quarter Result on 2017-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     132.76%    YoY -     -19.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 144,555 131,525 140,521 140,026 123,385 112,752 114,821 3.91%
  YoY % 9.91% -6.40% 0.35% 13.49% 9.43% -1.80% -
  Horiz. % 125.90% 114.55% 122.38% 121.95% 107.46% 98.20% 100.00%
PBT 10,036 5,640 7,552 7,869 10,505 20,704 9,082 1.68%
  YoY % 77.94% -25.32% -4.03% -25.09% -49.26% 127.97% -
  Horiz. % 110.50% 62.10% 83.15% 86.64% 115.67% 227.97% 100.00%
Tax -2,694 -1,775 -1,747 -271 -1,017 -3,885 -1,762 7.33%
  YoY % -51.77% -1.60% -544.65% 73.35% 73.82% -120.49% -
  Horiz. % 152.89% 100.74% 99.15% 15.38% 57.72% 220.49% 100.00%
NP 7,342 3,865 5,805 7,598 9,488 16,819 7,320 0.05%
  YoY % 89.96% -33.42% -23.60% -19.92% -43.59% 129.77% -
  Horiz. % 100.30% 52.80% 79.30% 103.80% 129.62% 229.77% 100.00%
NP to SH 7,342 3,865 5,805 7,602 9,493 16,813 7,322 0.05%
  YoY % 89.96% -33.42% -23.64% -19.92% -43.54% 129.62% -
  Horiz. % 100.27% 52.79% 79.28% 103.82% 129.65% 229.62% 100.00%
Tax Rate 26.84 % 31.47 % 23.13 % 3.44 % 9.68 % 18.76 % 19.40 % 5.55%
  YoY % -14.71% 36.06% 572.38% -64.46% -48.40% -3.30% -
  Horiz. % 138.35% 162.22% 119.23% 17.73% 49.90% 96.70% 100.00%
Total Cost 137,213 127,660 134,716 132,428 113,897 95,933 107,501 4.15%
  YoY % 7.48% -5.24% 1.73% 16.27% 18.73% -10.76% -
  Horiz. % 127.64% 118.75% 125.32% 123.19% 105.95% 89.24% 100.00%
Net Worth 199,199 192,000 189,600 184,799 177,600 170,399 148,240 5.04%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 14.95% -
  Horiz. % 134.38% 129.52% 127.90% 124.66% 119.81% 114.95% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,400 1,440 2,400 4,800 4,800 10,800 2,400 -0.00%
  YoY % 66.67% -40.00% -50.00% 0.00% -55.56% 349.88% -
  Horiz. % 99.97% 59.98% 99.97% 199.95% 199.95% 449.88% 100.00%
Div Payout % 32.69 % 37.26 % 41.34 % 63.14 % 50.56 % 64.24 % 32.79 % -0.05%
  YoY % -12.27% -9.87% -34.53% 24.88% -21.30% 95.91% -
  Horiz. % 99.70% 113.63% 126.08% 192.56% 154.19% 195.91% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 199,199 192,000 189,600 184,799 177,600 170,399 148,240 5.04%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 14.95% -
  Horiz. % 134.38% 129.52% 127.90% 124.66% 119.81% 114.95% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 60,016 25.96%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 299.89% -
  Horiz. % 399.89% 399.89% 399.89% 399.89% 399.89% 399.89% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.08 % 2.94 % 4.13 % 5.43 % 7.69 % 14.92 % 6.38 % -3.72%
  YoY % 72.79% -28.81% -23.94% -29.39% -48.46% 133.86% -
  Horiz. % 79.62% 46.08% 64.73% 85.11% 120.53% 233.86% 100.00%
ROE 3.69 % 2.01 % 3.06 % 4.11 % 5.35 % 9.87 % 4.94 % -4.74%
  YoY % 83.58% -34.31% -25.55% -23.18% -45.80% 99.80% -
  Horiz. % 74.70% 40.69% 61.94% 83.20% 108.30% 199.80% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.23 54.80 58.55 58.34 51.41 46.98 191.32 -17.51%
  YoY % 9.91% -6.40% 0.36% 13.48% 9.43% -75.44% -
  Horiz. % 31.48% 28.64% 30.60% 30.49% 26.87% 24.56% 100.00%
EPS 3.06 1.61 2.42 3.17 3.96 7.01 12.20 -20.57%
  YoY % 90.06% -33.47% -23.66% -19.95% -43.51% -42.54% -
  Horiz. % 25.08% 13.20% 19.84% 25.98% 32.46% 57.46% 100.00%
DPS 1.00 0.60 1.00 2.00 2.00 4.50 4.00 -20.61%
  YoY % 66.67% -40.00% -50.00% 0.00% -55.56% 12.50% -
  Horiz. % 25.00% 15.00% 25.00% 50.00% 50.00% 112.50% 100.00%
NAPS 0.8300 0.8000 0.7900 0.7700 0.7400 0.7100 2.4700 -16.61%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% -71.26% -
  Horiz. % 33.60% 32.39% 31.98% 31.17% 29.96% 28.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 60.23 54.80 58.55 58.34 51.41 46.98 47.84 3.91%
  YoY % 9.91% -6.40% 0.36% 13.48% 9.43% -1.80% -
  Horiz. % 125.90% 114.55% 122.39% 121.95% 107.46% 98.20% 100.00%
EPS 3.06 1.61 2.42 3.17 3.96 7.01 3.05 0.05%
  YoY % 90.06% -33.47% -23.66% -19.95% -43.51% 129.84% -
  Horiz. % 100.33% 52.79% 79.34% 103.93% 129.84% 229.84% 100.00%
DPS 1.00 0.60 1.00 2.00 2.00 4.50 1.00 -
  YoY % 66.67% -40.00% -50.00% 0.00% -55.56% 350.00% -
  Horiz. % 100.00% 60.00% 100.00% 200.00% 200.00% 450.00% 100.00%
NAPS 0.8300 0.8000 0.7900 0.7700 0.7400 0.7100 0.6177 5.04%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 14.94% -
  Horiz. % 134.37% 129.51% 127.89% 124.66% 119.80% 114.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8100 0.6600 0.8050 1.5700 1.7400 1.5100 2.9900 -
P/RPS 1.34 1.20 1.37 2.69 3.38 3.21 1.56 -2.50%
  YoY % 11.67% -12.41% -49.07% -20.41% 5.30% 105.77% -
  Horiz. % 85.90% 76.92% 87.82% 172.44% 216.67% 205.77% 100.00%
P/EPS 26.48 40.98 33.28 49.57 43.99 21.55 24.51 1.30%
  YoY % -35.38% 23.14% -32.86% 12.68% 104.13% -12.08% -
  Horiz. % 108.04% 167.20% 135.78% 202.24% 179.48% 87.92% 100.00%
EY 3.78 2.44 3.00 2.02 2.27 4.64 4.08 -1.26%
  YoY % 54.92% -18.67% 48.51% -11.01% -51.08% 13.73% -
  Horiz. % 92.65% 59.80% 73.53% 49.51% 55.64% 113.73% 100.00%
DY 1.23 0.91 1.24 1.27 1.15 2.98 1.34 -1.42%
  YoY % 35.16% -26.61% -2.36% 10.43% -61.41% 122.39% -
  Horiz. % 91.79% 67.91% 92.54% 94.78% 85.82% 222.39% 100.00%
P/NAPS 0.98 0.83 1.02 2.04 2.35 2.13 1.21 -3.45%
  YoY % 18.07% -18.63% -50.00% -13.19% 10.33% 76.03% -
  Horiz. % 80.99% 68.60% 84.30% 168.60% 194.21% 176.03% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 21/11/19 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 -
Price 0.8600 0.7500 0.6700 1.4600 1.4400 2.3500 2.9700 -
P/RPS 1.43 1.37 1.14 2.50 2.80 5.00 1.55 -1.33%
  YoY % 4.38% 20.18% -54.40% -10.71% -44.00% 222.58% -
  Horiz. % 92.26% 88.39% 73.55% 161.29% 180.65% 322.58% 100.00%
P/EPS 28.11 46.57 27.70 46.09 36.41 33.55 24.34 2.43%
  YoY % -39.64% 68.12% -39.90% 26.59% 8.52% 37.84% -
  Horiz. % 115.49% 191.33% 113.80% 189.36% 149.59% 137.84% 100.00%
EY 3.56 2.15 3.61 2.17 2.75 2.98 4.11 -2.36%
  YoY % 65.58% -40.44% 66.36% -21.09% -7.72% -27.49% -
  Horiz. % 86.62% 52.31% 87.83% 52.80% 66.91% 72.51% 100.00%
DY 1.16 0.80 1.49 1.37 1.39 1.91 1.35 -2.49%
  YoY % 45.00% -46.31% 8.76% -1.44% -27.23% 41.48% -
  Horiz. % 85.93% 59.26% 110.37% 101.48% 102.96% 141.48% 100.00%
P/NAPS 1.04 0.94 0.85 1.90 1.95 3.31 1.20 -2.35%
  YoY % 10.64% 10.59% -55.26% -2.56% -41.09% 175.83% -
  Horiz. % 86.67% 78.33% 70.83% 158.33% 162.50% 275.83% 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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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!
PARTNERS & BROKERS