Highlights

[OFI] YoY Quarter Result on 2013-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     1.45%    YoY -     -13.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 60,050 56,100 54,268 56,136 50,080 43,241 35,550 9.12%
  YoY % 7.04% 3.38% -3.33% 12.09% 15.82% 21.63% -
  Horiz. % 168.92% 157.81% 152.65% 157.91% 140.87% 121.63% 100.00%
PBT 5,663 12,874 4,910 5,308 5,503 3,696 3,044 10.89%
  YoY % -56.01% 162.20% -7.50% -3.54% 48.89% 21.42% -
  Horiz. % 186.04% 422.93% 161.30% 174.38% 180.78% 121.42% 100.00%
Tax -283 -2,150 -832 -1,186 -709 -529 -506 -9.22%
  YoY % 86.84% -158.41% 29.85% -67.28% -34.03% -4.55% -
  Horiz. % 55.93% 424.90% 164.43% 234.39% 140.12% 104.55% 100.00%
NP 5,380 10,724 4,078 4,122 4,794 3,167 2,538 13.33%
  YoY % -49.83% 162.97% -1.07% -14.02% 51.37% 24.78% -
  Horiz. % 211.98% 422.54% 160.68% 162.41% 188.89% 124.78% 100.00%
NP to SH 5,383 10,726 4,083 4,119 4,753 3,049 2,538 13.34%
  YoY % -49.81% 162.70% -0.87% -13.34% 55.89% 20.13% -
  Horiz. % 212.10% 422.62% 160.87% 162.29% 187.27% 120.13% 100.00%
Tax Rate 5.00 % 16.70 % 16.95 % 22.34 % 12.88 % 14.31 % 16.62 % -18.13%
  YoY % -70.06% -1.47% -24.13% 73.45% -9.99% -13.90% -
  Horiz. % 30.08% 100.48% 101.99% 134.42% 77.50% 86.10% 100.00%
Total Cost 54,670 45,376 50,190 52,014 45,286 40,074 33,012 8.76%
  YoY % 20.48% -9.59% -3.51% 14.86% 13.01% 21.39% -
  Horiz. % 165.61% 137.45% 152.04% 157.56% 137.18% 121.39% 100.00%
Net Worth 177,600 170,399 148,091 138,499 129,627 120,639 115,799 7.38%
  YoY % 4.23% 15.06% 6.93% 6.84% 7.45% 4.18% -
  Horiz. % 153.37% 147.15% 127.89% 119.60% 111.94% 104.18% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,400 3,600 1,199 1,199 1,800 1,200 11 141.64%
  YoY % -33.33% 200.22% -0.00% -33.40% 49.98% 9,904.11% -
  Horiz. % 20,001.67% 30,002.50% 9,993.48% 9,993.55% 15,004.40% 10,004.11% 100.00%
Div Payout % 44.58 % 33.56 % 29.37 % 29.11 % 37.88 % 39.37 % 0.47 % 113.41%
  YoY % 32.84% 14.27% 0.89% -23.15% -3.78% 8,276.60% -
  Horiz. % 9,485.11% 7,140.43% 6,248.94% 6,193.62% 8,059.57% 8,376.60% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 177,600 170,399 148,091 138,499 129,627 120,639 115,799 7.38%
  YoY % 4.23% 15.06% 6.93% 6.84% 7.45% 4.18% -
  Horiz. % 153.37% 147.15% 127.89% 119.60% 111.94% 104.18% 100.00%
NOSH 240,000 240,000 59,955 59,956 60,012 60,019 59,999 25.97%
  YoY % 0.00% 300.29% -0.00% -0.09% -0.01% 0.03% -
  Horiz. % 400.00% 400.00% 99.93% 99.93% 100.02% 100.03% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.96 % 19.12 % 7.51 % 7.34 % 9.57 % 7.32 % 7.14 % 3.85%
  YoY % -53.14% 154.59% 2.32% -23.30% 30.74% 2.52% -
  Horiz. % 125.49% 267.79% 105.18% 102.80% 134.03% 102.52% 100.00%
ROE 3.03 % 6.29 % 2.76 % 2.97 % 3.67 % 2.53 % 2.19 % 5.55%
  YoY % -51.83% 127.90% -7.07% -19.07% 45.06% 15.53% -
  Horiz. % 138.36% 287.21% 126.03% 135.62% 167.58% 115.53% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.02 23.38 90.51 93.63 83.45 72.04 59.25 -13.37%
  YoY % 7.01% -74.17% -3.33% 12.20% 15.84% 21.59% -
  Horiz. % 42.23% 39.46% 152.76% 158.03% 140.84% 121.59% 100.00%
EPS 2.24 4.47 6.81 6.87 7.92 5.08 4.23 -10.04%
  YoY % -49.89% -34.36% -0.87% -13.26% 55.91% 20.09% -
  Horiz. % 52.96% 105.67% 160.99% 162.41% 187.23% 120.09% 100.00%
DPS 1.00 1.50 2.00 2.00 3.00 2.00 0.02 91.82%
  YoY % -33.33% -25.00% 0.00% -33.33% 50.00% 9,900.00% -
  Horiz. % 5,000.00% 7,500.00% 10,000.00% 10,000.00% 15,000.00% 10,000.00% 100.00%
NAPS 0.7400 0.7100 2.4700 2.3100 2.1600 2.0100 1.9300 -14.75%
  YoY % 4.23% -71.26% 6.93% 6.94% 7.46% 4.15% -
  Horiz. % 38.34% 36.79% 127.98% 119.69% 111.92% 104.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.02 23.38 22.61 23.39 20.87 18.02 14.81 9.12%
  YoY % 7.01% 3.41% -3.33% 12.07% 15.82% 21.67% -
  Horiz. % 168.94% 157.87% 152.67% 157.93% 140.92% 121.67% 100.00%
EPS 2.24 4.47 1.70 1.72 1.98 1.27 1.06 13.27%
  YoY % -49.89% 162.94% -1.16% -13.13% 55.91% 19.81% -
  Horiz. % 211.32% 421.70% 160.38% 162.26% 186.79% 119.81% 100.00%
DPS 1.00 1.50 0.50 0.50 0.75 0.50 0.00 -
  YoY % -33.33% 200.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 200.00% 300.00% 100.00% 100.00% 150.00% 100.00% -
NAPS 0.7400 0.7100 0.6170 0.5771 0.5401 0.5027 0.4825 7.38%
  YoY % 4.23% 15.07% 6.91% 6.85% 7.44% 4.19% -
  Horiz. % 153.37% 147.15% 127.88% 119.61% 111.94% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.7400 1.5100 2.9900 2.0200 1.6800 1.3600 1.7100 -
P/RPS 6.95 6.46 3.30 2.16 2.01 1.89 2.89 15.73%
  YoY % 7.59% 95.76% 52.78% 7.46% 6.35% -34.60% -
  Horiz. % 240.48% 223.53% 114.19% 74.74% 69.55% 65.40% 100.00%
P/EPS 77.58 33.79 43.91 29.40 21.21 26.77 40.43 11.46%
  YoY % 129.59% -23.05% 49.35% 38.61% -20.77% -33.79% -
  Horiz. % 191.89% 83.58% 108.61% 72.72% 52.46% 66.21% 100.00%
EY 1.29 2.96 2.28 3.40 4.71 3.74 2.47 -10.25%
  YoY % -56.42% 29.82% -32.94% -27.81% 25.94% 51.42% -
  Horiz. % 52.23% 119.84% 92.31% 137.65% 190.69% 151.42% 100.00%
DY 0.57 0.99 0.67 0.99 1.79 1.47 0.01 96.06%
  YoY % -42.42% 47.76% -32.32% -44.69% 21.77% 14,600.00% -
  Horiz. % 5,700.00% 9,900.00% 6,700.00% 9,900.00% 17,900.00% 14,700.00% 100.00%
P/NAPS 2.35 2.13 1.21 0.87 0.78 0.68 0.89 17.55%
  YoY % 10.33% 76.03% 39.08% 11.54% 14.71% -23.60% -
  Horiz. % 264.04% 239.33% 135.96% 97.75% 87.64% 76.40% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 26/11/14 21/11/13 22/11/12 29/11/11 22/11/10 -
Price 1.4400 2.3500 2.9700 2.2400 1.7000 1.4100 1.7000 -
P/RPS 5.76 10.05 3.28 2.39 2.04 1.96 2.87 12.30%
  YoY % -42.69% 206.40% 37.24% 17.16% 4.08% -31.71% -
  Horiz. % 200.70% 350.17% 114.29% 83.28% 71.08% 68.29% 100.00%
P/EPS 64.20 52.58 43.61 32.61 21.46 27.76 40.19 8.11%
  YoY % 22.10% 20.57% 33.73% 51.96% -22.69% -30.93% -
  Horiz. % 159.74% 130.83% 108.51% 81.14% 53.40% 69.07% 100.00%
EY 1.56 1.90 2.29 3.07 4.66 3.60 2.49 -7.49%
  YoY % -17.89% -17.03% -25.41% -34.12% 29.44% 44.58% -
  Horiz. % 62.65% 76.31% 91.97% 123.29% 187.15% 144.58% 100.00%
DY 0.69 0.64 0.67 0.89 1.76 1.42 0.01 102.39%
  YoY % 7.81% -4.48% -24.72% -49.43% 23.94% 14,100.00% -
  Horiz. % 6,900.00% 6,400.00% 6,700.00% 8,900.00% 17,600.00% 14,200.00% 100.00%
P/NAPS 1.95 3.31 1.20 0.97 0.79 0.70 0.88 14.17%
  YoY % -41.09% 175.83% 23.71% 22.78% 12.86% -20.45% -
  Horiz. % 221.59% 376.14% 136.36% 110.23% 89.77% 79.55% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers