Highlights

[OFI] YoY Cumulative Quarter Result on 2018-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     85.17%    YoY -     -23.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 131,525 140,521 140,026 123,385 112,752 114,821 110,095 3.01%
  YoY % -6.40% 0.35% 13.49% 9.43% -1.80% 4.29% -
  Horiz. % 119.47% 127.64% 127.19% 112.07% 102.41% 104.29% 100.00%
PBT 5,640 7,552 7,869 10,505 20,704 9,082 10,352 -9.62%
  YoY % -25.32% -4.03% -25.09% -49.26% 127.97% -12.27% -
  Horiz. % 54.48% 72.95% 76.01% 101.48% 200.00% 87.73% 100.00%
Tax -1,775 -1,747 -271 -1,017 -3,885 -1,762 -2,171 -3.30%
  YoY % -1.60% -544.65% 73.35% 73.82% -120.49% 18.84% -
  Horiz. % 81.76% 80.47% 12.48% 46.84% 178.95% 81.16% 100.00%
NP 3,865 5,805 7,598 9,488 16,819 7,320 8,181 -11.74%
  YoY % -33.42% -23.60% -19.92% -43.59% 129.77% -10.52% -
  Horiz. % 47.24% 70.96% 92.87% 115.98% 205.59% 89.48% 100.00%
NP to SH 3,865 5,805 7,602 9,493 16,813 7,322 8,179 -11.74%
  YoY % -33.42% -23.64% -19.92% -43.54% 129.62% -10.48% -
  Horiz. % 47.26% 70.97% 92.95% 116.07% 205.56% 89.52% 100.00%
Tax Rate 31.47 % 23.13 % 3.44 % 9.68 % 18.76 % 19.40 % 20.97 % 7.00%
  YoY % 36.06% 572.38% -64.46% -48.40% -3.30% -7.49% -
  Horiz. % 150.07% 110.30% 16.40% 46.16% 89.46% 92.51% 100.00%
Total Cost 127,660 134,716 132,428 113,897 95,933 107,501 101,914 3.82%
  YoY % -5.24% 1.73% 16.27% 18.73% -10.76% 5.48% -
  Horiz. % 125.26% 132.19% 129.94% 111.76% 94.13% 105.48% 100.00%
Net Worth 192,000 189,600 184,799 177,600 170,399 148,240 138,616 5.58%
  YoY % 1.27% 2.60% 4.05% 4.23% 14.95% 6.94% -
  Horiz. % 138.51% 136.78% 133.32% 128.12% 122.93% 106.94% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,440 2,400 4,800 4,800 10,800 2,400 2,400 -8.16%
  YoY % -40.00% -50.00% 0.00% -55.56% 349.88% 0.02% -
  Horiz. % 59.99% 99.99% 199.98% 199.98% 449.95% 100.02% 100.00%
Div Payout % 37.26 % 41.34 % 63.14 % 50.56 % 64.24 % 32.79 % 29.35 % 4.06%
  YoY % -9.87% -34.53% 24.88% -21.30% 95.91% 11.72% -
  Horiz. % 126.95% 140.85% 215.13% 172.27% 218.88% 111.72% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 192,000 189,600 184,799 177,600 170,399 148,240 138,616 5.58%
  YoY % 1.27% 2.60% 4.05% 4.23% 14.95% 6.94% -
  Horiz. % 138.51% 136.78% 133.32% 128.12% 122.93% 106.94% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 60,016 60,007 25.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 299.89% 0.02% -
  Horiz. % 399.95% 399.95% 399.95% 399.95% 399.95% 100.02% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.94 % 4.13 % 5.43 % 7.69 % 14.92 % 6.38 % 7.43 % -14.31%
  YoY % -28.81% -23.94% -29.39% -48.46% 133.86% -14.13% -
  Horiz. % 39.57% 55.59% 73.08% 103.50% 200.81% 85.87% 100.00%
ROE 2.01 % 3.06 % 4.11 % 5.35 % 9.87 % 4.94 % 5.90 % -16.42%
  YoY % -34.31% -25.55% -23.18% -45.80% 99.80% -16.27% -
  Horiz. % 34.07% 51.86% 69.66% 90.68% 167.29% 83.73% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.80 58.55 58.34 51.41 46.98 191.32 183.47 -18.23%
  YoY % -6.40% 0.36% 13.48% 9.43% -75.44% 4.28% -
  Horiz. % 29.87% 31.91% 31.80% 28.02% 25.61% 104.28% 100.00%
EPS 1.61 2.42 3.17 3.96 7.01 12.20 13.63 -29.94%
  YoY % -33.47% -23.66% -19.95% -43.51% -42.54% -10.49% -
  Horiz. % 11.81% 17.75% 23.26% 29.05% 51.43% 89.51% 100.00%
DPS 0.60 1.00 2.00 2.00 4.50 4.00 4.00 -27.10%
  YoY % -40.00% -50.00% 0.00% -55.56% 12.50% 0.00% -
  Horiz. % 15.00% 25.00% 50.00% 50.00% 112.50% 100.00% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 2.4700 2.3100 -16.19%
  YoY % 1.27% 2.60% 4.05% 4.23% -71.26% 6.93% -
  Horiz. % 34.63% 34.20% 33.33% 32.03% 30.74% 106.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.80 58.55 58.34 51.41 46.98 47.84 45.87 3.01%
  YoY % -6.40% 0.36% 13.48% 9.43% -1.80% 4.29% -
  Horiz. % 119.47% 127.64% 127.19% 112.08% 102.42% 104.29% 100.00%
EPS 1.61 2.42 3.17 3.96 7.01 3.05 3.41 -11.75%
  YoY % -33.47% -23.66% -19.95% -43.51% 129.84% -10.56% -
  Horiz. % 47.21% 70.97% 92.96% 116.13% 205.57% 89.44% 100.00%
DPS 0.60 1.00 2.00 2.00 4.50 1.00 1.00 -8.16%
  YoY % -40.00% -50.00% 0.00% -55.56% 350.00% 0.00% -
  Horiz. % 60.00% 100.00% 200.00% 200.00% 450.00% 100.00% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 0.6177 0.5776 5.58%
  YoY % 1.27% 2.60% 4.05% 4.23% 14.94% 6.94% -
  Horiz. % 138.50% 136.77% 133.31% 128.12% 122.92% 106.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6600 0.8050 1.5700 1.7400 1.5100 2.9900 2.0200 -
P/RPS 1.20 1.37 2.69 3.38 3.21 1.56 1.10 1.46%
  YoY % -12.41% -49.07% -20.41% 5.30% 105.77% 41.82% -
  Horiz. % 109.09% 124.55% 244.55% 307.27% 291.82% 141.82% 100.00%
P/EPS 40.98 33.28 49.57 43.99 21.55 24.51 14.82 18.46%
  YoY % 23.14% -32.86% 12.68% 104.13% -12.08% 65.38% -
  Horiz. % 276.52% 224.56% 334.48% 296.83% 145.41% 165.38% 100.00%
EY 2.44 3.00 2.02 2.27 4.64 4.08 6.75 -15.59%
  YoY % -18.67% 48.51% -11.01% -51.08% 13.73% -39.56% -
  Horiz. % 36.15% 44.44% 29.93% 33.63% 68.74% 60.44% 100.00%
DY 0.91 1.24 1.27 1.15 2.98 1.34 1.98 -12.15%
  YoY % -26.61% -2.36% 10.43% -61.41% 122.39% -32.32% -
  Horiz. % 45.96% 62.63% 64.14% 58.08% 150.51% 67.68% 100.00%
P/NAPS 0.83 1.02 2.04 2.35 2.13 1.21 0.87 -0.78%
  YoY % -18.63% -50.00% -13.19% 10.33% 76.03% 39.08% -
  Horiz. % 95.40% 117.24% 234.48% 270.11% 244.83% 139.08% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 21/11/13 -
Price 0.7500 0.6700 1.4600 1.4400 2.3500 2.9700 2.2400 -
P/RPS 1.37 1.14 2.50 2.80 5.00 1.55 1.22 1.95%
  YoY % 20.18% -54.40% -10.71% -44.00% 222.58% 27.05% -
  Horiz. % 112.30% 93.44% 204.92% 229.51% 409.84% 127.05% 100.00%
P/EPS 46.57 27.70 46.09 36.41 33.55 24.34 16.43 18.95%
  YoY % 68.12% -39.90% 26.59% 8.52% 37.84% 48.14% -
  Horiz. % 283.44% 168.59% 280.52% 221.61% 204.20% 148.14% 100.00%
EY 2.15 3.61 2.17 2.75 2.98 4.11 6.08 -15.90%
  YoY % -40.44% 66.36% -21.09% -7.72% -27.49% -32.40% -
  Horiz. % 35.36% 59.38% 35.69% 45.23% 49.01% 67.60% 100.00%
DY 0.80 1.49 1.37 1.39 1.91 1.35 1.79 -12.56%
  YoY % -46.31% 8.76% -1.44% -27.23% 41.48% -24.58% -
  Horiz. % 44.69% 83.24% 76.54% 77.65% 106.70% 75.42% 100.00%
P/NAPS 0.94 0.85 1.90 1.95 3.31 1.20 0.97 -0.52%
  YoY % 10.59% -55.26% -2.56% -41.09% 175.83% 23.71% -
  Horiz. % 96.91% 87.63% 195.88% 201.03% 341.24% 123.71% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
4. DUFU technology product used for Covid-19 detection? News1
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
8. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
Partners & Brokers