Highlights

[OFI] YoY Cumulative Quarter Result on 2015-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     32.29%    YoY -     51.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 221,499 215,087 191,185 181,509 178,086 171,491 157,944 5.80%
  YoY % 2.98% 12.50% 5.33% 1.92% 3.85% 8.58% -
  Horiz. % 140.24% 136.18% 121.05% 114.92% 112.75% 108.58% 100.00%
PBT 14,858 9,278 18,107 26,939 17,774 16,928 13,162 2.04%
  YoY % 60.14% -48.76% -32.79% 51.56% 5.00% 28.61% -
  Horiz. % 112.89% 70.49% 137.57% 204.67% 135.04% 128.61% 100.00%
Tax -3,934 1,652 -3,174 -4,692 -3,137 -3,883 -2,770 6.02%
  YoY % -338.14% 152.05% 32.35% -49.57% 19.21% -40.18% -
  Horiz. % 142.02% -59.64% 114.58% 169.39% 113.25% 140.18% 100.00%
NP 10,924 10,930 14,933 22,247 14,637 13,045 10,392 0.84%
  YoY % -0.05% -26.81% -32.88% 51.99% 12.20% 25.53% -
  Horiz. % 105.12% 105.18% 143.70% 214.08% 140.85% 125.53% 100.00%
NP to SH 10,924 10,934 14,939 22,242 14,638 13,042 10,312 0.97%
  YoY % -0.09% -26.81% -32.83% 51.95% 12.24% 26.47% -
  Horiz. % 105.93% 106.03% 144.87% 215.69% 141.95% 126.47% 100.00%
Tax Rate 26.48 % -17.81 % 17.53 % 17.42 % 17.65 % 22.94 % 21.05 % 3.90%
  YoY % 248.68% -201.60% 0.63% -1.30% -23.06% 8.98% -
  Horiz. % 125.80% -84.61% 83.28% 82.76% 83.85% 108.98% 100.00%
Total Cost 210,575 204,157 176,252 159,262 163,449 158,446 147,552 6.10%
  YoY % 3.14% 15.83% 10.67% -2.56% 3.16% 7.38% -
  Horiz. % 142.71% 138.36% 119.45% 107.94% 110.77% 107.38% 100.00%
Net Worth 194,400 184,799 180,000 175,200 154,178 142,178 131,374 6.75%
  YoY % 5.19% 2.67% 2.74% 13.63% 8.44% 8.22% -
  Horiz. % 147.97% 140.67% 137.01% 133.36% 117.36% 108.22% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 6,000 7,200 13,200 3,599 3,599 3,599 -
  YoY % 0.00% -16.67% -45.45% 266.72% 0.00% 0.00% -
  Horiz. % 0.00% 166.70% 200.04% 366.74% 100.01% 100.00% 100.00%
Div Payout % - % 54.87 % 48.20 % 59.35 % 24.59 % 27.60 % 34.90 % -
  YoY % 0.00% 13.84% -18.79% 141.36% -10.91% -20.92% -
  Horiz. % 0.00% 157.22% 138.11% 170.06% 70.46% 79.08% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 194,400 184,799 180,000 175,200 154,178 142,178 131,374 6.75%
  YoY % 5.19% 2.67% 2.74% 13.63% 8.44% 8.22% -
  Horiz. % 147.97% 140.67% 137.01% 133.36% 117.36% 108.22% 100.00%
NOSH 240,000 240,000 240,000 240,000 59,991 59,990 59,988 25.98%
  YoY % 0.00% 0.00% 0.00% 300.05% 0.00% 0.00% -
  Horiz. % 400.08% 400.08% 400.08% 400.08% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.93 % 5.08 % 7.81 % 12.26 % 8.22 % 7.61 % 6.58 % -4.70%
  YoY % -2.95% -34.96% -36.30% 49.15% 8.02% 15.65% -
  Horiz. % 74.92% 77.20% 118.69% 186.32% 124.92% 115.65% 100.00%
ROE 5.62 % 5.92 % 8.30 % 12.70 % 9.49 % 9.17 % 7.85 % -5.42%
  YoY % -5.07% -28.67% -34.65% 33.83% 3.49% 16.82% -
  Horiz. % 71.59% 75.41% 105.73% 161.78% 120.89% 116.82% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 92.29 89.62 79.66 75.63 296.85 285.86 263.29 -16.02%
  YoY % 2.98% 12.50% 5.33% -74.52% 3.84% 8.57% -
  Horiz. % 35.05% 34.04% 30.26% 28.72% 112.75% 108.57% 100.00%
EPS 4.55 4.56 6.22 9.27 24.40 21.74 17.19 -19.86%
  YoY % -0.22% -26.69% -32.90% -62.01% 12.24% 26.47% -
  Horiz. % 26.47% 26.53% 36.18% 53.93% 141.94% 126.47% 100.00%
DPS 0.00 2.50 3.00 5.50 6.00 6.00 6.00 -
  YoY % 0.00% -16.67% -45.45% -8.33% 0.00% 0.00% -
  Horiz. % 0.00% 41.67% 50.00% 91.67% 100.00% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 2.5700 2.3700 2.1900 -15.27%
  YoY % 5.19% 2.67% 2.74% -71.60% 8.44% 8.22% -
  Horiz. % 36.99% 35.16% 34.25% 33.33% 117.35% 108.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 92.29 89.62 79.66 75.63 74.20 71.45 65.81 5.80%
  YoY % 2.98% 12.50% 5.33% 1.93% 3.85% 8.57% -
  Horiz. % 140.24% 136.18% 121.05% 114.92% 112.75% 108.57% 100.00%
EPS 4.55 4.56 6.22 9.27 6.10 5.43 4.30 0.95%
  YoY % -0.22% -26.69% -32.90% 51.97% 12.34% 26.28% -
  Horiz. % 105.81% 106.05% 144.65% 215.58% 141.86% 126.28% 100.00%
DPS 0.00 2.50 3.00 5.50 1.50 1.50 1.50 -
  YoY % 0.00% -16.67% -45.45% 266.67% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 200.00% 366.67% 100.00% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 0.6424 0.5924 0.5474 6.75%
  YoY % 5.19% 2.67% 2.74% 13.64% 8.44% 8.22% -
  Horiz. % 147.97% 140.66% 137.01% 133.36% 117.35% 108.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6900 1.3700 1.3700 2.4700 2.7600 2.3000 1.6700 -
P/RPS 0.75 1.53 1.72 3.27 0.93 0.80 0.63 2.95%
  YoY % -50.98% -11.05% -47.40% 251.61% 16.25% 26.98% -
  Horiz. % 119.05% 242.86% 273.02% 519.05% 147.62% 126.98% 100.00%
P/EPS 15.16 30.07 22.01 26.65 11.31 10.58 9.71 7.70%
  YoY % -49.58% 36.62% -17.41% 135.63% 6.90% 8.96% -
  Horiz. % 156.13% 309.68% 226.67% 274.46% 116.48% 108.96% 100.00%
EY 6.60 3.33 4.54 3.75 8.84 9.45 10.29 -7.13%
  YoY % 98.20% -26.65% 21.07% -57.58% -6.46% -8.16% -
  Horiz. % 64.14% 32.36% 44.12% 36.44% 85.91% 91.84% 100.00%
DY 0.00 1.82 2.19 2.23 2.17 2.61 3.59 -
  YoY % 0.00% -16.89% -1.79% 2.76% -16.86% -27.30% -
  Horiz. % 0.00% 50.70% 61.00% 62.12% 60.45% 72.70% 100.00%
P/NAPS 0.85 1.78 1.83 3.38 1.07 0.97 0.76 1.88%
  YoY % -52.25% -2.73% -45.86% 215.89% 10.31% 27.63% -
  Horiz. % 111.84% 234.21% 240.79% 444.74% 140.79% 127.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 21/02/17 24/02/16 25/02/15 25/02/14 26/02/13 -
Price 0.7200 1.0700 1.5100 2.1300 3.0000 2.3200 1.7100 -
P/RPS 0.78 1.19 1.90 2.82 1.01 0.81 0.65 3.08%
  YoY % -34.45% -37.37% -32.62% 179.21% 24.69% 24.62% -
  Horiz. % 120.00% 183.08% 292.31% 433.85% 155.38% 124.62% 100.00%
P/EPS 15.82 23.49 24.26 22.98 12.30 10.67 9.95 8.03%
  YoY % -32.65% -3.17% 5.57% 86.83% 15.28% 7.24% -
  Horiz. % 158.99% 236.08% 243.82% 230.95% 123.62% 107.24% 100.00%
EY 6.32 4.26 4.12 4.35 8.13 9.37 10.05 -7.44%
  YoY % 48.36% 3.40% -5.29% -46.49% -13.23% -6.77% -
  Horiz. % 62.89% 42.39% 41.00% 43.28% 80.90% 93.23% 100.00%
DY 0.00 2.34 1.99 2.58 2.00 2.59 3.51 -
  YoY % 0.00% 17.59% -22.87% 29.00% -22.78% -26.21% -
  Horiz. % 0.00% 66.67% 56.70% 73.50% 56.98% 73.79% 100.00%
P/NAPS 0.89 1.39 2.01 2.92 1.17 0.98 0.78 2.22%
  YoY % -35.97% -30.85% -31.16% 149.57% 19.39% 25.64% -
  Horiz. % 114.10% 178.21% 257.69% 374.36% 150.00% 125.64% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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