Highlights

[OFI] YoY Quarter Result on 2018-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -14.83%    YoY -     -38.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 68,078 73,692 73,309 60,050 56,100 54,268 56,136 3.27%
  YoY % -7.62% 0.52% 22.08% 7.04% 3.38% -3.33% -
  Horiz. % 121.27% 131.27% 130.59% 106.97% 99.94% 96.67% 100.00%
PBT 2,922 3,487 3,963 5,663 12,874 4,910 5,308 -9.47%
  YoY % -16.20% -12.01% -30.02% -56.01% 162.20% -7.50% -
  Horiz. % 55.05% 65.69% 74.66% 106.69% 242.54% 92.50% 100.00%
Tax -1,019 -817 374 -283 -2,150 -832 -1,186 -2.50%
  YoY % -24.72% -318.45% 232.16% 86.84% -158.41% 29.85% -
  Horiz. % 85.92% 68.89% -31.53% 23.86% 181.28% 70.15% 100.00%
NP 1,903 2,670 4,337 5,380 10,724 4,078 4,122 -12.08%
  YoY % -28.73% -38.44% -19.39% -49.83% 162.97% -1.07% -
  Horiz. % 46.17% 64.77% 105.22% 130.52% 260.16% 98.93% 100.00%
NP to SH 1,903 2,670 4,337 5,383 10,726 4,083 4,119 -12.07%
  YoY % -28.73% -38.44% -19.43% -49.81% 162.70% -0.87% -
  Horiz. % 46.20% 64.82% 105.29% 130.69% 260.40% 99.13% 100.00%
Tax Rate 34.87 % 23.43 % -9.44 % 5.00 % 16.70 % 16.95 % 22.34 % 7.70%
  YoY % 48.83% 348.20% -288.80% -70.06% -1.47% -24.13% -
  Horiz. % 156.09% 104.88% -42.26% 22.38% 74.75% 75.87% 100.00%
Total Cost 66,175 71,022 68,972 54,670 45,376 50,190 52,014 4.09%
  YoY % -6.82% 2.97% 26.16% 20.48% -9.59% -3.51% -
  Horiz. % 127.23% 136.54% 132.60% 105.11% 87.24% 96.49% 100.00%
Net Worth 192,000 189,600 184,799 177,600 170,399 148,091 138,499 5.59%
  YoY % 1.27% 2.60% 4.05% 4.23% 15.06% 6.93% -
  Horiz. % 138.63% 136.90% 133.43% 128.23% 123.03% 106.93% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 720 1,200 2,400 2,400 3,600 1,199 1,199 -8.15%
  YoY % -40.00% -50.00% 0.00% -33.33% 200.22% -0.00% -
  Horiz. % 60.04% 100.07% 200.15% 200.15% 300.22% 100.00% 100.00%
Div Payout % 37.84 % 44.94 % 55.34 % 44.58 % 33.56 % 29.37 % 29.11 % 4.47%
  YoY % -15.80% -18.79% 24.14% 32.84% 14.27% 0.89% -
  Horiz. % 129.99% 154.38% 190.11% 153.14% 115.29% 100.89% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 192,000 189,600 184,799 177,600 170,399 148,091 138,499 5.59%
  YoY % 1.27% 2.60% 4.05% 4.23% 15.06% 6.93% -
  Horiz. % 138.63% 136.90% 133.43% 128.23% 123.03% 106.93% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 59,955 59,956 25.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 300.29% -0.00% -
  Horiz. % 400.29% 400.29% 400.29% 400.29% 400.29% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.80 % 3.62 % 5.92 % 8.96 % 19.12 % 7.51 % 7.34 % -14.83%
  YoY % -22.65% -38.85% -33.93% -53.14% 154.59% 2.32% -
  Horiz. % 38.15% 49.32% 80.65% 122.07% 260.49% 102.32% 100.00%
ROE 0.99 % 1.41 % 2.35 % 3.03 % 6.29 % 2.76 % 2.97 % -16.72%
  YoY % -29.79% -40.00% -22.44% -51.83% 127.90% -7.07% -
  Horiz. % 33.33% 47.47% 79.12% 102.02% 211.78% 92.93% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 28.37 30.71 30.55 25.02 23.38 90.51 93.63 -18.04%
  YoY % -7.62% 0.52% 22.10% 7.01% -74.17% -3.33% -
  Horiz. % 30.30% 32.80% 32.63% 26.72% 24.97% 96.67% 100.00%
EPS 0.79 1.11 1.81 2.24 4.47 6.81 6.87 -30.25%
  YoY % -28.83% -38.67% -19.20% -49.89% -34.36% -0.87% -
  Horiz. % 11.50% 16.16% 26.35% 32.61% 65.07% 99.13% 100.00%
DPS 0.30 0.50 1.00 1.00 1.50 2.00 2.00 -27.10%
  YoY % -40.00% -50.00% 0.00% -33.33% -25.00% 0.00% -
  Horiz. % 15.00% 25.00% 50.00% 50.00% 75.00% 100.00% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 2.4700 2.3100 -16.19%
  YoY % 1.27% 2.60% 4.05% 4.23% -71.26% 6.93% -
  Horiz. % 34.63% 34.20% 33.33% 32.03% 30.74% 106.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 28.37 30.71 30.55 25.02 23.38 22.61 23.39 3.27%
  YoY % -7.62% 0.52% 22.10% 7.01% 3.41% -3.33% -
  Horiz. % 121.29% 131.30% 130.61% 106.97% 99.96% 96.67% 100.00%
EPS 0.79 1.11 1.81 2.24 4.47 1.70 1.72 -12.16%
  YoY % -28.83% -38.67% -19.20% -49.89% 162.94% -1.16% -
  Horiz. % 45.93% 64.53% 105.23% 130.23% 259.88% 98.84% 100.00%
DPS 0.30 0.50 1.00 1.00 1.50 0.50 0.50 -8.16%
  YoY % -40.00% -50.00% 0.00% -33.33% 200.00% 0.00% -
  Horiz. % 60.00% 100.00% 200.00% 200.00% 300.00% 100.00% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 0.6170 0.5771 5.59%
  YoY % 1.27% 2.60% 4.05% 4.23% 15.07% 6.91% -
  Horiz. % 138.62% 136.89% 133.43% 128.23% 123.03% 106.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6600 0.8050 1.5700 1.7400 1.5100 2.9900 2.0200 -
P/RPS 2.33 2.62 5.14 6.95 6.46 3.30 2.16 1.27%
  YoY % -11.07% -49.03% -26.04% 7.59% 95.76% 52.78% -
  Horiz. % 107.87% 121.30% 237.96% 321.76% 299.07% 152.78% 100.00%
P/EPS 83.24 72.36 86.88 77.58 33.79 43.91 29.40 18.93%
  YoY % 15.04% -16.71% 11.99% 129.59% -23.05% 49.35% -
  Horiz. % 283.13% 246.12% 295.51% 263.88% 114.93% 149.35% 100.00%
EY 1.20 1.38 1.15 1.29 2.96 2.28 3.40 -15.93%
  YoY % -13.04% 20.00% -10.85% -56.42% 29.82% -32.94% -
  Horiz. % 35.29% 40.59% 33.82% 37.94% 87.06% 67.06% 100.00%
DY 0.45 0.62 0.64 0.57 0.99 0.67 0.99 -12.31%
  YoY % -27.42% -3.12% 12.28% -42.42% 47.76% -32.32% -
  Horiz. % 45.45% 62.63% 64.65% 57.58% 100.00% 67.68% 100.00%
P/NAPS 0.83 1.02 2.04 2.35 2.13 1.21 0.87 -0.78%
  YoY % -18.63% -50.00% -13.19% 10.33% 76.03% 39.08% -
  Horiz. % 95.40% 117.24% 234.48% 270.11% 244.83% 139.08% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 21/11/13 -
Price 0.7500 0.6700 1.4600 1.4400 2.3500 2.9700 2.2400 -
P/RPS 2.64 2.18 4.78 5.76 10.05 3.28 2.39 1.67%
  YoY % 21.10% -54.39% -17.01% -42.69% 206.40% 37.24% -
  Horiz. % 110.46% 91.21% 200.00% 241.00% 420.50% 137.24% 100.00%
P/EPS 94.59 60.22 80.79 64.20 52.58 43.61 32.61 19.41%
  YoY % 57.07% -25.46% 25.84% 22.10% 20.57% 33.73% -
  Horiz. % 290.06% 184.67% 247.75% 196.87% 161.24% 133.73% 100.00%
EY 1.06 1.66 1.24 1.56 1.90 2.29 3.07 -16.23%
  YoY % -36.14% 33.87% -20.51% -17.89% -17.03% -25.41% -
  Horiz. % 34.53% 54.07% 40.39% 50.81% 61.89% 74.59% 100.00%
DY 0.40 0.75 0.68 0.69 0.64 0.67 0.89 -12.47%
  YoY % -46.67% 10.29% -1.45% 7.81% -4.48% -24.72% -
  Horiz. % 44.94% 84.27% 76.40% 77.53% 71.91% 75.28% 100.00%
P/NAPS 0.94 0.85 1.90 1.95 3.31 1.20 0.97 -0.52%
  YoY % 10.59% -55.26% -2.56% -41.09% 175.83% 23.71% -
  Horiz. % 96.91% 87.63% 195.88% 201.03% 341.24% 123.71% 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
 
 

180  865  421  816 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.235-0.02 
 SAPNRG 0.115-0.015 
 AT 0.09-0.015 
 BORNOIL 0.07+0.005 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

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
Partners & Brokers