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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 70,938 68,078 73,692 73,309 60,050 56,100 54,268 4.56%
  YoY % 4.20% -7.62% 0.52% 22.08% 7.04% 3.38% -
  Horiz. % 130.72% 125.45% 135.79% 135.09% 110.65% 103.38% 100.00%
PBT 3,995 2,922 3,487 3,963 5,663 12,874 4,910 -3.38%
  YoY % 36.72% -16.20% -12.01% -30.02% -56.01% 162.20% -
  Horiz. % 81.36% 59.51% 71.02% 80.71% 115.34% 262.20% 100.00%
Tax -991 -1,019 -817 374 -283 -2,150 -832 2.95%
  YoY % 2.75% -24.72% -318.45% 232.16% 86.84% -158.41% -
  Horiz. % 119.11% 122.48% 98.20% -44.95% 34.01% 258.41% 100.00%
NP 3,004 1,903 2,670 4,337 5,380 10,724 4,078 -4.96%
  YoY % 57.86% -28.73% -38.44% -19.39% -49.83% 162.97% -
  Horiz. % 73.66% 46.67% 65.47% 106.35% 131.93% 262.97% 100.00%
NP to SH 3,004 1,903 2,670 4,337 5,383 10,726 4,083 -4.98%
  YoY % 57.86% -28.73% -38.44% -19.43% -49.81% 162.70% -
  Horiz. % 73.57% 46.61% 65.39% 106.22% 131.84% 262.70% 100.00%
Tax Rate 24.81 % 34.87 % 23.43 % -9.44 % 5.00 % 16.70 % 16.95 % 6.55%
  YoY % -28.85% 48.83% 348.20% -288.80% -70.06% -1.47% -
  Horiz. % 146.37% 205.72% 138.23% -55.69% 29.50% 98.53% 100.00%
Total Cost 67,934 66,175 71,022 68,972 54,670 45,376 50,190 5.17%
  YoY % 2.66% -6.82% 2.97% 26.16% 20.48% -9.59% -
  Horiz. % 135.35% 131.85% 141.51% 137.42% 108.93% 90.41% 100.00%
Net Worth 199,199 192,000 189,600 184,799 177,600 170,399 148,091 5.06%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 15.06% -
  Horiz. % 134.51% 129.65% 128.03% 124.79% 119.93% 115.06% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,200 720 1,200 2,400 2,400 3,600 1,199 0.01%
  YoY % 66.67% -40.00% -50.00% 0.00% -33.33% 200.22% -
  Horiz. % 100.07% 60.04% 100.07% 200.15% 200.15% 300.22% 100.00%
Div Payout % 39.95 % 37.84 % 44.94 % 55.34 % 44.58 % 33.56 % 29.37 % 5.26%
  YoY % 5.58% -15.80% -18.79% 24.14% 32.84% 14.27% -
  Horiz. % 136.02% 128.84% 153.01% 188.42% 151.79% 114.27% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 199,199 192,000 189,600 184,799 177,600 170,399 148,091 5.06%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 15.06% -
  Horiz. % 134.51% 129.65% 128.03% 124.79% 119.93% 115.06% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 59,955 25.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 300.29% -
  Horiz. % 400.29% 400.29% 400.29% 400.29% 400.29% 400.29% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.23 % 2.80 % 3.62 % 5.92 % 8.96 % 19.12 % 7.51 % -9.12%
  YoY % 51.07% -22.65% -38.85% -33.93% -53.14% 154.59% -
  Horiz. % 56.32% 37.28% 48.20% 78.83% 119.31% 254.59% 100.00%
ROE 1.51 % 0.99 % 1.41 % 2.35 % 3.03 % 6.29 % 2.76 % -9.56%
  YoY % 52.53% -29.79% -40.00% -22.44% -51.83% 127.90% -
  Horiz. % 54.71% 35.87% 51.09% 85.14% 109.78% 227.90% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.56 28.37 30.71 30.55 25.02 23.38 90.51 -17.00%
  YoY % 4.19% -7.62% 0.52% 22.10% 7.01% -74.17% -
  Horiz. % 32.66% 31.34% 33.93% 33.75% 27.64% 25.83% 100.00%
EPS 1.25 0.79 1.11 1.81 2.24 4.47 6.81 -24.59%
  YoY % 58.23% -28.83% -38.67% -19.20% -49.89% -34.36% -
  Horiz. % 18.36% 11.60% 16.30% 26.58% 32.89% 65.64% 100.00%
DPS 0.50 0.30 0.50 1.00 1.00 1.50 2.00 -20.61%
  YoY % 66.67% -40.00% -50.00% 0.00% -33.33% -25.00% -
  Horiz. % 25.00% 15.00% 25.00% 50.00% 50.00% 75.00% 100.00%
NAPS 0.8300 0.8000 0.7900 0.7700 0.7400 0.7100 2.4700 -16.61%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% -71.26% -
  Horiz. % 33.60% 32.39% 31.98% 31.17% 29.96% 28.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.56 28.37 30.71 30.55 25.02 23.38 22.61 4.56%
  YoY % 4.19% -7.62% 0.52% 22.10% 7.01% 3.41% -
  Horiz. % 130.74% 125.48% 135.82% 135.12% 110.66% 103.41% 100.00%
EPS 1.25 0.79 1.11 1.81 2.24 4.47 1.70 -4.99%
  YoY % 58.23% -28.83% -38.67% -19.20% -49.89% 162.94% -
  Horiz. % 73.53% 46.47% 65.29% 106.47% 131.76% 262.94% 100.00%
DPS 0.50 0.30 0.50 1.00 1.00 1.50 0.50 -
  YoY % 66.67% -40.00% -50.00% 0.00% -33.33% 200.00% -
  Horiz. % 100.00% 60.00% 100.00% 200.00% 200.00% 300.00% 100.00%
NAPS 0.8300 0.8000 0.7900 0.7700 0.7400 0.7100 0.6170 5.06%
  YoY % 3.75% 1.27% 2.60% 4.05% 4.23% 15.07% -
  Horiz. % 134.52% 129.66% 128.04% 124.80% 119.94% 115.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8100 0.6600 0.8050 1.5700 1.7400 1.5100 2.9900 -
P/RPS 2.74 2.33 2.62 5.14 6.95 6.46 3.30 -3.05%
  YoY % 17.60% -11.07% -49.03% -26.04% 7.59% 95.76% -
  Horiz. % 83.03% 70.61% 79.39% 155.76% 210.61% 195.76% 100.00%
P/EPS 64.71 83.24 72.36 86.88 77.58 33.79 43.91 6.67%
  YoY % -22.26% 15.04% -16.71% 11.99% 129.59% -23.05% -
  Horiz. % 147.37% 189.57% 164.79% 197.86% 176.68% 76.95% 100.00%
EY 1.55 1.20 1.38 1.15 1.29 2.96 2.28 -6.22%
  YoY % 29.17% -13.04% 20.00% -10.85% -56.42% 29.82% -
  Horiz. % 67.98% 52.63% 60.53% 50.44% 56.58% 129.82% 100.00%
DY 0.62 0.45 0.62 0.64 0.57 0.99 0.67 -1.28%
  YoY % 37.78% -27.42% -3.12% 12.28% -42.42% 47.76% -
  Horiz. % 92.54% 67.16% 92.54% 95.52% 85.07% 147.76% 100.00%
P/NAPS 0.98 0.83 1.02 2.04 2.35 2.13 1.21 -3.45%
  YoY % 18.07% -18.63% -50.00% -13.19% 10.33% 76.03% -
  Horiz. % 80.99% 68.60% 84.30% 168.60% 194.21% 176.03% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 21/11/19 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 -
Price 0.8600 0.7500 0.6700 1.4600 1.4400 2.3500 2.9700 -
P/RPS 2.91 2.64 2.18 4.78 5.76 10.05 3.28 -1.97%
  YoY % 10.23% 21.10% -54.39% -17.01% -42.69% 206.40% -
  Horiz. % 88.72% 80.49% 66.46% 145.73% 175.61% 306.40% 100.00%
P/EPS 68.71 94.59 60.22 80.79 64.20 52.58 43.61 7.86%
  YoY % -27.36% 57.07% -25.46% 25.84% 22.10% 20.57% -
  Horiz. % 157.56% 216.90% 138.09% 185.26% 147.21% 120.57% 100.00%
EY 1.46 1.06 1.66 1.24 1.56 1.90 2.29 -7.22%
  YoY % 37.74% -36.14% 33.87% -20.51% -17.89% -17.03% -
  Horiz. % 63.76% 46.29% 72.49% 54.15% 68.12% 82.97% 100.00%
DY 0.58 0.40 0.75 0.68 0.69 0.64 0.67 -2.37%
  YoY % 45.00% -46.67% 10.29% -1.45% 7.81% -4.48% -
  Horiz. % 86.57% 59.70% 111.94% 101.49% 102.99% 95.52% 100.00%
P/NAPS 1.04 0.94 0.85 1.90 1.95 3.31 1.20 -2.35%
  YoY % 10.64% 10.59% -55.26% -2.56% -41.09% 175.83% -
  Horiz. % 86.67% 78.33% 70.83% 158.33% 162.50% 275.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  430  619  1010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.225-0.03 
 DNEX 0.25-0.005 
 DYNACIA 0.120.00 
 BIOHLDG 0.305+0.045 
 LAMBO 0.030.00 
 VSOLAR 0.035-0.005 
 QES 0.39+0.05 
 MCLEAN 0.385+0.155 
 ANZO 0.100.00 

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!

TOP ARTICLES

1. Price Chart prevails - Koon Yew Yin Koon Yew Yin's Blog
2. STEEL Industry - HOT ! ! The Huat Project
3. Technical Buy - YONGTAI (7066) PublicInvest Research
4. TECHNOLOGY INDEX U-TURN DETECTED RISE OF TITAN
5. GLOVEs rebound on expanded MCO gloveharicut
6. A company related to Renewable energy and Serba Dinamik (Time to fly?) GillianTan Reviews
7. Malaysia Electronics Industry 5G TECH MANUFACTURING
8. Mplus Market Pulse - 21 Jan 2021 M+ Online Research Articles
PARTNERS & BROKERS