Highlights

[OFI] YoY Quarter Result on 2014-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     3.52%    YoY -     -20.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 66,717 63,335 56,652 60,553 53,959 51,785 45,246 6.68%
  YoY % 5.34% 11.80% -6.44% 12.22% 4.20% 14.45% -
  Horiz. % 147.45% 139.98% 125.21% 133.83% 119.26% 114.45% 100.00%
PBT 3,906 4,842 7,830 4,172 5,044 2,457 4,759 -3.24%
  YoY % -19.33% -38.16% 87.68% -17.29% 105.29% -48.37% -
  Horiz. % 82.08% 101.74% 164.53% 87.67% 105.99% 51.63% 100.00%
Tax -645 -734 -1,735 -930 -985 -879 -1,200 -9.82%
  YoY % 12.13% 57.69% -86.56% 5.58% -12.06% 26.75% -
  Horiz. % 53.75% 61.17% 144.58% 77.50% 82.08% 73.25% 100.00%
NP 3,261 4,108 6,095 3,242 4,059 1,578 3,559 -1.45%
  YoY % -20.62% -32.60% 88.00% -20.13% 157.22% -55.66% -
  Horiz. % 91.63% 115.43% 171.26% 91.09% 114.05% 44.34% 100.00%
NP to SH 3,266 4,110 6,087 3,239 4,060 1,536 3,498 -1.14%
  YoY % -20.54% -32.48% 87.93% -20.22% 164.32% -56.09% -
  Horiz. % 93.37% 117.50% 174.01% 92.60% 116.07% 43.91% 100.00%
Tax Rate 16.51 % 15.16 % 22.16 % 22.29 % 19.53 % 35.78 % 25.22 % -6.81%
  YoY % 8.91% -31.59% -0.58% 14.13% -45.42% 41.87% -
  Horiz. % 65.46% 60.11% 87.87% 88.38% 77.44% 141.87% 100.00%
Total Cost 63,456 59,227 50,557 57,311 49,900 50,207 41,687 7.25%
  YoY % 7.14% 17.15% -11.78% 14.85% -0.61% 20.44% -
  Horiz. % 152.22% 142.08% 121.28% 137.48% 119.70% 120.44% 100.00%
Net Worth 182,399 175,200 163,119 147,554 136,732 126,599 120,000 7.22%
  YoY % 4.11% 7.41% 10.55% 7.91% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.93% 122.96% 113.94% 105.50% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,400 2,400 1,799 1,199 1,199 600 1,200 12.23%
  YoY % 0.00% 33.40% 49.97% 0.02% 99.90% -50.00% -
  Horiz. % 200.00% 200.00% 149.93% 99.97% 99.95% 50.00% 100.00%
Div Payout % 73.48 % 58.39 % 29.56 % 37.04 % 29.54 % 39.06 % 34.31 % 13.52%
  YoY % 25.84% 97.53% -20.19% 25.39% -24.37% 13.84% -
  Horiz. % 214.16% 170.18% 86.16% 107.96% 86.10% 113.84% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 182,399 175,200 163,119 147,554 136,732 126,599 120,000 7.22%
  YoY % 4.11% 7.41% 10.55% 7.91% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.93% 122.96% 113.94% 105.50% 100.00%
NOSH 240,000 240,000 59,970 59,981 59,970 60,000 60,000 25.97%
  YoY % 0.00% 300.20% -0.02% 0.02% -0.05% 0.00% -
  Horiz. % 400.00% 400.00% 99.95% 99.97% 99.95% 100.00% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.89 % 6.49 % 10.76 % 5.35 % 7.52 % 3.05 % 7.87 % -7.62%
  YoY % -24.65% -39.68% 101.12% -28.86% 146.56% -61.25% -
  Horiz. % 62.13% 82.47% 136.72% 67.98% 95.55% 38.75% 100.00%
ROE 1.79 % 2.35 % 3.73 % 2.20 % 2.97 % 1.21 % 2.92 % -7.83%
  YoY % -23.83% -37.00% 69.55% -25.93% 145.45% -58.56% -
  Horiz. % 61.30% 80.48% 127.74% 75.34% 101.71% 41.44% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 27.80 26.39 94.47 100.95 89.98 86.31 75.41 -15.31%
  YoY % 5.34% -72.07% -6.42% 12.19% 4.25% 14.45% -
  Horiz. % 36.87% 35.00% 125.28% 133.87% 119.32% 114.45% 100.00%
EPS 1.36 1.71 10.15 5.40 6.77 2.56 5.83 -21.52%
  YoY % -20.47% -83.15% 87.96% -20.24% 164.45% -56.09% -
  Horiz. % 23.33% 29.33% 174.10% 92.62% 116.12% 43.91% 100.00%
DPS 1.00 1.00 3.00 2.00 2.00 1.00 2.00 -10.90%
  YoY % 0.00% -66.67% 50.00% 0.00% 100.00% -50.00% -
  Horiz. % 50.00% 50.00% 150.00% 100.00% 100.00% 50.00% 100.00%
NAPS 0.7600 0.7300 2.7200 2.4600 2.2800 2.1100 2.0000 -14.88%
  YoY % 4.11% -73.16% 10.57% 7.89% 8.06% 5.50% -
  Horiz. % 38.00% 36.50% 136.00% 123.00% 114.00% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 27.80 26.39 23.61 25.23 22.48 21.58 18.85 6.68%
  YoY % 5.34% 11.77% -6.42% 12.23% 4.17% 14.48% -
  Horiz. % 147.48% 140.00% 125.25% 133.85% 119.26% 114.48% 100.00%
EPS 1.36 1.71 2.54 1.35 1.69 0.64 1.46 -1.17%
  YoY % -20.47% -32.68% 88.15% -20.12% 164.06% -56.16% -
  Horiz. % 93.15% 117.12% 173.97% 92.47% 115.75% 43.84% 100.00%
DPS 1.00 1.00 0.75 0.50 0.50 0.25 0.50 12.23%
  YoY % 0.00% 33.33% 50.00% 0.00% 100.00% -50.00% -
  Horiz. % 200.00% 200.00% 150.00% 100.00% 100.00% 50.00% 100.00%
NAPS 0.7600 0.7300 0.6797 0.6148 0.5697 0.5275 0.5000 7.22%
  YoY % 4.11% 7.40% 10.56% 7.92% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.94% 122.96% 113.94% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.6100 2.5000 5.8600 2.6500 1.8700 1.5400 1.6000 -
P/RPS 5.79 9.47 6.20 2.62 2.08 1.78 2.12 18.21%
  YoY % -38.86% 52.74% 136.64% 25.96% 16.85% -16.04% -
  Horiz. % 273.11% 446.70% 292.45% 123.58% 98.11% 83.96% 100.00%
P/EPS 118.31 145.99 57.73 49.07 27.62 60.16 27.44 27.55%
  YoY % -18.96% 152.88% 17.65% 77.66% -54.09% 119.24% -
  Horiz. % 431.16% 532.03% 210.39% 178.83% 100.66% 219.24% 100.00%
EY 0.85 0.69 1.73 2.04 3.62 1.66 3.64 -21.51%
  YoY % 23.19% -60.12% -15.20% -43.65% 118.07% -54.40% -
  Horiz. % 23.35% 18.96% 47.53% 56.04% 99.45% 45.60% 100.00%
DY 0.62 0.40 0.51 0.75 1.07 0.65 1.25 -11.02%
  YoY % 55.00% -21.57% -32.00% -29.91% 64.62% -48.00% -
  Horiz. % 49.60% 32.00% 40.80% 60.00% 85.60% 52.00% 100.00%
P/NAPS 2.12 3.42 2.15 1.08 0.82 0.73 0.80 17.62%
  YoY % -38.01% 59.07% 99.07% 31.71% 12.33% -8.75% -
  Horiz. % 265.00% 427.50% 268.75% 135.00% 102.50% 91.25% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 25/08/11 -
Price 1.6100 1.8200 5.7500 3.0000 1.7500 1.8800 1.4400 -
P/RPS 5.79 6.90 6.09 2.97 1.94 2.18 1.91 20.28%
  YoY % -16.09% 13.30% 105.05% 53.09% -11.01% 14.14% -
  Horiz. % 303.14% 361.26% 318.85% 155.50% 101.57% 114.14% 100.00%
P/EPS 118.31 106.28 56.65 55.56 25.85 73.44 24.70 29.80%
  YoY % 11.32% 87.61% 1.96% 114.93% -64.80% 197.33% -
  Horiz. % 478.99% 430.28% 229.35% 224.94% 104.66% 297.33% 100.00%
EY 0.85 0.94 1.77 1.80 3.87 1.36 4.05 -22.89%
  YoY % -9.57% -46.89% -1.67% -53.49% 184.56% -66.42% -
  Horiz. % 20.99% 23.21% 43.70% 44.44% 95.56% 33.58% 100.00%
DY 0.62 0.55 0.52 0.67 1.14 0.53 1.39 -12.58%
  YoY % 12.73% 5.77% -22.39% -41.23% 115.09% -61.87% -
  Horiz. % 44.60% 39.57% 37.41% 48.20% 82.01% 38.13% 100.00%
P/NAPS 2.12 2.49 2.11 1.22 0.77 0.89 0.72 19.70%
  YoY % -14.86% 18.01% 72.95% 58.44% -13.48% 23.61% -
  Horiz. % 294.44% 345.83% 293.06% 169.44% 106.94% 123.61% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers