Highlights

[OFI] YoY Cumulative Quarter Result on 2014-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     99.92%    YoY -     12.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 215,087 191,185 181,509 178,086 171,491 157,944 140,808 7.31%
  YoY % 12.50% 5.33% 1.92% 3.85% 8.58% 12.17% -
  Horiz. % 152.75% 135.78% 128.91% 126.47% 121.79% 112.17% 100.00%
PBT 9,278 18,107 26,939 17,774 16,928 13,162 12,056 -4.27%
  YoY % -48.76% -32.79% 51.56% 5.00% 28.61% 9.17% -
  Horiz. % 76.96% 150.19% 223.45% 147.43% 140.41% 109.17% 100.00%
Tax 1,652 -3,174 -4,692 -3,137 -3,883 -2,770 -2,626 -
  YoY % 152.05% 32.35% -49.57% 19.21% -40.18% -5.48% -
  Horiz. % -62.91% 120.87% 178.67% 119.46% 147.87% 105.48% 100.00%
NP 10,930 14,933 22,247 14,637 13,045 10,392 9,430 2.49%
  YoY % -26.81% -32.88% 51.99% 12.20% 25.53% 10.20% -
  Horiz. % 115.91% 158.36% 235.92% 155.22% 138.34% 110.20% 100.00%
NP to SH 10,934 14,939 22,242 14,638 13,042 10,312 9,262 2.80%
  YoY % -26.81% -32.83% 51.95% 12.24% 26.47% 11.34% -
  Horiz. % 118.05% 161.29% 240.14% 158.04% 140.81% 111.34% 100.00%
Tax Rate -17.81 % 17.53 % 17.42 % 17.65 % 22.94 % 21.05 % 21.78 % -
  YoY % -201.60% 0.63% -1.30% -23.06% 8.98% -3.35% -
  Horiz. % -81.77% 80.49% 79.98% 81.04% 105.33% 96.65% 100.00%
Total Cost 204,157 176,252 159,262 163,449 158,446 147,552 131,378 7.62%
  YoY % 15.83% 10.67% -2.56% 3.16% 7.38% 12.31% -
  Horiz. % 155.40% 134.16% 121.22% 124.41% 120.60% 112.31% 100.00%
Net Worth 184,799 180,000 175,200 154,178 142,178 131,374 122,373 7.10%
  YoY % 2.67% 2.74% 13.63% 8.44% 8.22% 7.36% -
  Horiz. % 151.01% 147.09% 143.17% 125.99% 116.18% 107.36% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 6,000 7,200 13,200 3,599 3,599 3,599 3,599 8.88%
  YoY % -16.67% -45.45% 266.72% 0.00% 0.00% 0.00% -
  Horiz. % 166.70% 200.04% 366.75% 100.01% 100.01% 100.00% 100.00%
Div Payout % 54.87 % 48.20 % 59.35 % 24.59 % 27.60 % 34.90 % 38.86 % 5.91%
  YoY % 13.84% -18.79% 141.36% -10.91% -20.92% -10.19% -
  Horiz. % 141.20% 124.04% 152.73% 63.28% 71.02% 89.81% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 184,799 180,000 175,200 154,178 142,178 131,374 122,373 7.10%
  YoY % 2.67% 2.74% 13.63% 8.44% 8.22% 7.36% -
  Horiz. % 151.01% 147.09% 143.17% 125.99% 116.18% 107.36% 100.00%
NOSH 240,000 240,000 240,000 59,991 59,990 59,988 59,987 25.97%
  YoY % 0.00% 0.00% 300.05% 0.00% 0.00% 0.00% -
  Horiz. % 400.09% 400.09% 400.09% 100.01% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.08 % 7.81 % 12.26 % 8.22 % 7.61 % 6.58 % 6.70 % -4.50%
  YoY % -34.96% -36.30% 49.15% 8.02% 15.65% -1.79% -
  Horiz. % 75.82% 116.57% 182.99% 122.69% 113.58% 98.21% 100.00%
ROE 5.92 % 8.30 % 12.70 % 9.49 % 9.17 % 7.85 % 7.57 % -4.01%
  YoY % -28.67% -34.65% 33.83% 3.49% 16.82% 3.70% -
  Horiz. % 78.20% 109.64% 167.77% 125.36% 121.14% 103.70% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 89.62 79.66 75.63 296.85 285.86 263.29 234.73 -14.81%
  YoY % 12.50% 5.33% -74.52% 3.84% 8.57% 12.17% -
  Horiz. % 38.18% 33.94% 32.22% 126.46% 121.78% 112.17% 100.00%
EPS 4.56 6.22 9.27 24.40 21.74 17.19 15.44 -18.38%
  YoY % -26.69% -32.90% -62.01% 12.24% 26.47% 11.33% -
  Horiz. % 29.53% 40.28% 60.04% 158.03% 140.80% 111.33% 100.00%
DPS 2.50 3.00 5.50 6.00 6.00 6.00 6.00 -13.57%
  YoY % -16.67% -45.45% -8.33% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 50.00% 91.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7500 0.7300 2.5700 2.3700 2.1900 2.0400 -14.98%
  YoY % 2.67% 2.74% -71.60% 8.44% 8.22% 7.35% -
  Horiz. % 37.75% 36.76% 35.78% 125.98% 116.18% 107.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 89.62 79.66 75.63 74.20 71.45 65.81 58.67 7.31%
  YoY % 12.50% 5.33% 1.93% 3.85% 8.57% 12.17% -
  Horiz. % 152.75% 135.78% 128.91% 126.47% 121.78% 112.17% 100.00%
EPS 4.56 6.22 9.27 6.10 5.43 4.30 3.86 2.81%
  YoY % -26.69% -32.90% 51.97% 12.34% 26.28% 11.40% -
  Horiz. % 118.13% 161.14% 240.16% 158.03% 140.67% 111.40% 100.00%
DPS 2.50 3.00 5.50 1.50 1.50 1.50 1.50 8.88%
  YoY % -16.67% -45.45% 266.67% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 200.00% 366.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.7500 0.7300 0.6424 0.5924 0.5474 0.5099 7.10%
  YoY % 2.67% 2.74% 13.64% 8.44% 8.22% 7.35% -
  Horiz. % 151.01% 147.09% 143.17% 125.99% 116.18% 107.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.3700 1.3700 2.4700 2.7600 2.3000 1.6700 1.5000 -
P/RPS 1.53 1.72 3.27 0.93 0.80 0.63 0.64 15.62%
  YoY % -11.05% -47.40% 251.61% 16.25% 26.98% -1.56% -
  Horiz. % 239.06% 268.75% 510.94% 145.31% 125.00% 98.44% 100.00%
P/EPS 30.07 22.01 26.65 11.31 10.58 9.71 9.72 20.69%
  YoY % 36.62% -17.41% 135.63% 6.90% 8.96% -0.10% -
  Horiz. % 309.36% 226.44% 274.18% 116.36% 108.85% 99.90% 100.00%
EY 3.33 4.54 3.75 8.84 9.45 10.29 10.29 -17.13%
  YoY % -26.65% 21.07% -57.58% -6.46% -8.16% 0.00% -
  Horiz. % 32.36% 44.12% 36.44% 85.91% 91.84% 100.00% 100.00%
DY 1.82 2.19 2.23 2.17 2.61 3.59 4.00 -12.29%
  YoY % -16.89% -1.79% 2.76% -16.86% -27.30% -10.25% -
  Horiz. % 45.50% 54.75% 55.75% 54.25% 65.25% 89.75% 100.00%
P/NAPS 1.78 1.83 3.38 1.07 0.97 0.76 0.74 15.74%
  YoY % -2.73% -45.86% 215.89% 10.31% 27.63% 2.70% -
  Horiz. % 240.54% 247.30% 456.76% 144.59% 131.08% 102.70% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 21/02/17 24/02/16 25/02/15 25/02/14 26/02/13 23/02/12 -
Price 1.0700 1.5100 2.1300 3.0000 2.3200 1.7100 1.5900 -
P/RPS 1.19 1.90 2.82 1.01 0.81 0.65 0.68 9.77%
  YoY % -37.37% -32.62% 179.21% 24.69% 24.62% -4.41% -
  Horiz. % 175.00% 279.41% 414.71% 148.53% 119.12% 95.59% 100.00%
P/EPS 23.49 24.26 22.98 12.30 10.67 9.95 10.30 14.71%
  YoY % -3.17% 5.57% 86.83% 15.28% 7.24% -3.40% -
  Horiz. % 228.06% 235.53% 223.11% 119.42% 103.59% 96.60% 100.00%
EY 4.26 4.12 4.35 8.13 9.37 10.05 9.71 -12.82%
  YoY % 3.40% -5.29% -46.49% -13.23% -6.77% 3.50% -
  Horiz. % 43.87% 42.43% 44.80% 83.73% 96.50% 103.50% 100.00%
DY 2.34 1.99 2.58 2.00 2.59 3.51 3.77 -7.63%
  YoY % 17.59% -22.87% 29.00% -22.78% -26.21% -6.90% -
  Horiz. % 62.07% 52.79% 68.44% 53.05% 68.70% 93.10% 100.00%
P/NAPS 1.39 2.01 2.92 1.17 0.98 0.78 0.78 10.10%
  YoY % -30.85% -31.16% 149.57% 19.39% 25.64% 0.00% -
  Horiz. % 178.21% 257.69% 374.36% 150.00% 125.64% 100.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers