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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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