Highlights

[OFI] YoY Quarter Result on 2014-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     26.06%    YoY -     -0.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 73,309 60,050 56,100 54,268 56,136 50,080 43,241 9.19%
  YoY % 22.08% 7.04% 3.38% -3.33% 12.09% 15.82% -
  Horiz. % 169.54% 138.87% 129.74% 125.50% 129.82% 115.82% 100.00%
PBT 3,963 5,663 12,874 4,910 5,308 5,503 3,696 1.17%
  YoY % -30.02% -56.01% 162.20% -7.50% -3.54% 48.89% -
  Horiz. % 107.22% 153.22% 348.32% 132.85% 143.61% 148.89% 100.00%
Tax 374 -283 -2,150 -832 -1,186 -709 -529 -
  YoY % 232.16% 86.84% -158.41% 29.85% -67.28% -34.03% -
  Horiz. % -70.70% 53.50% 406.43% 157.28% 224.20% 134.03% 100.00%
NP 4,337 5,380 10,724 4,078 4,122 4,794 3,167 5.37%
  YoY % -19.39% -49.83% 162.97% -1.07% -14.02% 51.37% -
  Horiz. % 136.94% 169.88% 338.62% 128.77% 130.15% 151.37% 100.00%
NP to SH 4,337 5,383 10,726 4,083 4,119 4,753 3,049 6.04%
  YoY % -19.43% -49.81% 162.70% -0.87% -13.34% 55.89% -
  Horiz. % 142.24% 176.55% 351.79% 133.91% 135.09% 155.89% 100.00%
Tax Rate -9.44 % 5.00 % 16.70 % 16.95 % 22.34 % 12.88 % 14.31 % -
  YoY % -288.80% -70.06% -1.47% -24.13% 73.45% -9.99% -
  Horiz. % -65.97% 34.94% 116.70% 118.45% 156.11% 90.01% 100.00%
Total Cost 68,972 54,670 45,376 50,190 52,014 45,286 40,074 9.46%
  YoY % 26.16% 20.48% -9.59% -3.51% 14.86% 13.01% -
  Horiz. % 172.11% 136.42% 113.23% 125.24% 129.79% 113.01% 100.00%
Net Worth 184,799 177,600 170,399 148,091 138,499 129,627 120,639 7.36%
  YoY % 4.05% 4.23% 15.06% 6.93% 6.84% 7.45% -
  Horiz. % 153.18% 147.22% 141.25% 122.76% 114.80% 107.45% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,400 2,400 3,600 1,199 1,199 1,800 1,200 12.23%
  YoY % 0.00% -33.33% 200.22% -0.00% -33.40% 49.98% -
  Horiz. % 199.93% 199.93% 299.90% 99.89% 99.89% 149.98% 100.00%
Div Payout % 55.34 % 44.58 % 33.56 % 29.37 % 29.11 % 37.88 % 39.37 % 5.83%
  YoY % 24.14% 32.84% 14.27% 0.89% -23.15% -3.78% -
  Horiz. % 140.56% 113.23% 85.24% 74.60% 73.94% 96.22% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 184,799 177,600 170,399 148,091 138,499 129,627 120,639 7.36%
  YoY % 4.05% 4.23% 15.06% 6.93% 6.84% 7.45% -
  Horiz. % 153.18% 147.22% 141.25% 122.76% 114.80% 107.45% 100.00%
NOSH 240,000 240,000 240,000 59,955 59,956 60,012 60,019 25.96%
  YoY % 0.00% 0.00% 300.29% -0.00% -0.09% -0.01% -
  Horiz. % 399.87% 399.87% 399.87% 99.89% 99.89% 99.99% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.92 % 8.96 % 19.12 % 7.51 % 7.34 % 9.57 % 7.32 % -3.47%
  YoY % -33.93% -53.14% 154.59% 2.32% -23.30% 30.74% -
  Horiz. % 80.87% 122.40% 261.20% 102.60% 100.27% 130.74% 100.00%
ROE 2.35 % 3.03 % 6.29 % 2.76 % 2.97 % 3.67 % 2.53 % -1.22%
  YoY % -22.44% -51.83% 127.90% -7.07% -19.07% 45.06% -
  Horiz. % 92.89% 119.76% 248.62% 109.09% 117.39% 145.06% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.55 25.02 23.38 90.51 93.63 83.45 72.04 -13.31%
  YoY % 22.10% 7.01% -74.17% -3.33% 12.20% 15.84% -
  Horiz. % 42.41% 34.73% 32.45% 125.64% 129.97% 115.84% 100.00%
EPS 1.81 2.24 4.47 6.81 6.87 7.92 5.08 -15.79%
  YoY % -19.20% -49.89% -34.36% -0.87% -13.26% 55.91% -
  Horiz. % 35.63% 44.09% 87.99% 134.06% 135.24% 155.91% 100.00%
DPS 1.00 1.00 1.50 2.00 2.00 3.00 2.00 -10.90%
  YoY % 0.00% -33.33% -25.00% 0.00% -33.33% 50.00% -
  Horiz. % 50.00% 50.00% 75.00% 100.00% 100.00% 150.00% 100.00%
NAPS 0.7700 0.7400 0.7100 2.4700 2.3100 2.1600 2.0100 -14.77%
  YoY % 4.05% 4.23% -71.26% 6.93% 6.94% 7.46% -
  Horiz. % 38.31% 36.82% 35.32% 122.89% 114.93% 107.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.55 25.02 23.38 22.61 23.39 20.87 18.02 9.19%
  YoY % 22.10% 7.01% 3.41% -3.33% 12.07% 15.82% -
  Horiz. % 169.53% 138.85% 129.74% 125.47% 129.80% 115.82% 100.00%
EPS 1.81 2.24 4.47 1.70 1.72 1.98 1.27 6.08%
  YoY % -19.20% -49.89% 162.94% -1.16% -13.13% 55.91% -
  Horiz. % 142.52% 176.38% 351.97% 133.86% 135.43% 155.91% 100.00%
DPS 1.00 1.00 1.50 0.50 0.50 0.75 0.50 12.23%
  YoY % 0.00% -33.33% 200.00% 0.00% -33.33% 50.00% -
  Horiz. % 200.00% 200.00% 300.00% 100.00% 100.00% 150.00% 100.00%
NAPS 0.7700 0.7400 0.7100 0.6170 0.5771 0.5401 0.5027 7.36%
  YoY % 4.05% 4.23% 15.07% 6.91% 6.85% 7.44% -
  Horiz. % 153.17% 147.21% 141.24% 122.74% 114.80% 107.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.5700 1.7400 1.5100 2.9900 2.0200 1.6800 1.3600 -
P/RPS 5.14 6.95 6.46 3.30 2.16 2.01 1.89 18.13%
  YoY % -26.04% 7.59% 95.76% 52.78% 7.46% 6.35% -
  Horiz. % 271.96% 367.72% 341.80% 174.60% 114.29% 106.35% 100.00%
P/EPS 86.88 77.58 33.79 43.91 29.40 21.21 26.77 21.66%
  YoY % 11.99% 129.59% -23.05% 49.35% 38.61% -20.77% -
  Horiz. % 324.54% 289.80% 126.22% 164.03% 109.82% 79.23% 100.00%
EY 1.15 1.29 2.96 2.28 3.40 4.71 3.74 -17.83%
  YoY % -10.85% -56.42% 29.82% -32.94% -27.81% 25.94% -
  Horiz. % 30.75% 34.49% 79.14% 60.96% 90.91% 125.94% 100.00%
DY 0.64 0.57 0.99 0.67 0.99 1.79 1.47 -12.93%
  YoY % 12.28% -42.42% 47.76% -32.32% -44.69% 21.77% -
  Horiz. % 43.54% 38.78% 67.35% 45.58% 67.35% 121.77% 100.00%
P/NAPS 2.04 2.35 2.13 1.21 0.87 0.78 0.68 20.07%
  YoY % -13.19% 10.33% 76.03% 39.08% 11.54% 14.71% -
  Horiz. % 300.00% 345.59% 313.24% 177.94% 127.94% 114.71% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 24/11/16 26/11/15 26/11/14 21/11/13 22/11/12 29/11/11 -
Price 1.4600 1.4400 2.3500 2.9700 2.2400 1.7000 1.4100 -
P/RPS 4.78 5.76 10.05 3.28 2.39 2.04 1.96 16.00%
  YoY % -17.01% -42.69% 206.40% 37.24% 17.16% 4.08% -
  Horiz. % 243.88% 293.88% 512.76% 167.35% 121.94% 104.08% 100.00%
P/EPS 80.79 64.20 52.58 43.61 32.61 21.46 27.76 19.47%
  YoY % 25.84% 22.10% 20.57% 33.73% 51.96% -22.69% -
  Horiz. % 291.03% 231.27% 189.41% 157.10% 117.47% 77.31% 100.00%
EY 1.24 1.56 1.90 2.29 3.07 4.66 3.60 -16.26%
  YoY % -20.51% -17.89% -17.03% -25.41% -34.12% 29.44% -
  Horiz. % 34.44% 43.33% 52.78% 63.61% 85.28% 129.44% 100.00%
DY 0.68 0.69 0.64 0.67 0.89 1.76 1.42 -11.54%
  YoY % -1.45% 7.81% -4.48% -24.72% -49.43% 23.94% -
  Horiz. % 47.89% 48.59% 45.07% 47.18% 62.68% 123.94% 100.00%
P/NAPS 1.90 1.95 3.31 1.20 0.97 0.79 0.70 18.09%
  YoY % -2.56% -41.09% 175.83% 23.71% 22.78% 12.86% -
  Horiz. % 271.43% 278.57% 472.86% 171.43% 138.57% 112.86% 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.
 


 

227  228  534  1299 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers