Highlights

[OFI] YoY Quarter Result on 2015-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -49.38%    YoY -     -25.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 80,978 75,061 67,800 68,757 63,265 61,396 56,079 6.31%
  YoY % 7.88% 10.71% -1.39% 8.68% 3.04% 9.48% -
  Horiz. % 144.40% 133.85% 120.90% 122.61% 112.81% 109.48% 100.00%
PBT 7,306 1,409 7,602 6,235 8,692 6,576 5,202 5.82%
  YoY % 418.52% -81.47% 21.92% -28.27% 32.18% 26.41% -
  Horiz. % 140.45% 27.09% 146.14% 119.86% 167.09% 126.41% 100.00%
Tax -2,187 1,923 -2,157 -807 -1,375 -1,712 -1,182 10.79%
  YoY % -213.73% 189.15% -167.29% 41.31% 19.68% -44.84% -
  Horiz. % 185.03% -162.69% 182.49% 68.27% 116.33% 144.84% 100.00%
NP 5,119 3,332 5,445 5,428 7,317 4,864 4,020 4.11%
  YoY % 53.63% -38.81% 0.31% -25.82% 50.43% 21.00% -
  Horiz. % 127.34% 82.89% 135.45% 135.02% 182.01% 121.00% 100.00%
NP to SH 5,119 3,332 5,446 5,429 7,316 4,863 4,023 4.10%
  YoY % 53.63% -38.82% 0.31% -25.79% 50.44% 20.88% -
  Horiz. % 127.24% 82.82% 135.37% 134.95% 181.85% 120.88% 100.00%
Tax Rate 29.93 % -136.48 % 28.37 % 12.94 % 15.82 % 26.03 % 22.72 % 4.70%
  YoY % 121.93% -581.07% 119.24% -18.20% -39.22% 14.57% -
  Horiz. % 131.73% -600.70% 124.87% 56.95% 69.63% 114.57% 100.00%
Total Cost 75,859 71,729 62,355 63,329 55,948 56,532 52,059 6.47%
  YoY % 5.76% 15.03% -1.54% 13.19% -1.03% 8.59% -
  Horiz. % 145.72% 137.78% 119.78% 121.65% 107.47% 108.59% 100.00%
Net Worth 194,400 184,799 180,000 175,200 154,242 142,112 131,302 6.76%
  YoY % 5.19% 2.67% 2.74% 13.59% 8.54% 8.23% -
  Horiz. % 148.06% 140.74% 137.09% 133.43% 117.47% 108.23% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 1,200 2,400 2,400 1,200 1,199 1,199 -
  YoY % 0.00% -50.00% 0.00% 99.95% 0.09% 0.01% -
  Horiz. % 0.00% 100.07% 200.15% 200.15% 100.10% 100.01% 100.00%
Div Payout % - % 36.01 % 44.07 % 44.21 % 16.41 % 24.66 % 29.81 % -
  YoY % 0.00% -18.29% -0.32% 169.41% -33.45% -17.28% -
  Horiz. % 0.00% 120.80% 147.84% 148.31% 55.05% 82.72% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 194,400 184,799 180,000 175,200 154,242 142,112 131,302 6.76%
  YoY % 5.19% 2.67% 2.74% 13.59% 8.54% 8.23% -
  Horiz. % 148.06% 140.74% 137.09% 133.43% 117.47% 108.23% 100.00%
NOSH 240,000 240,000 240,000 240,000 60,016 59,963 59,955 25.99%
  YoY % 0.00% 0.00% 0.00% 299.89% 0.09% 0.01% -
  Horiz. % 400.30% 400.30% 400.30% 400.30% 100.10% 100.01% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.32 % 4.44 % 8.03 % 7.89 % 11.57 % 7.92 % 7.17 % -2.08%
  YoY % 42.34% -44.71% 1.77% -31.81% 46.09% 10.46% -
  Horiz. % 88.15% 61.92% 111.99% 110.04% 161.37% 110.46% 100.00%
ROE 2.63 % 1.80 % 3.03 % 3.10 % 4.74 % 3.42 % 3.06 % -2.49%
  YoY % 46.11% -40.59% -2.26% -34.60% 38.60% 11.76% -
  Horiz. % 85.95% 58.82% 99.02% 101.31% 154.90% 111.76% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.74 31.28 28.25 28.65 105.41 102.39 93.53 -15.62%
  YoY % 7.86% 10.73% -1.40% -72.82% 2.95% 9.47% -
  Horiz. % 36.07% 33.44% 30.20% 30.63% 112.70% 109.47% 100.00%
EPS 2.13 1.39 2.27 2.26 12.19 8.11 6.71 -17.40%
  YoY % 53.24% -38.77% 0.44% -81.46% 50.31% 20.86% -
  Horiz. % 31.74% 20.72% 33.83% 33.68% 181.67% 120.86% 100.00%
DPS 0.00 0.50 1.00 1.00 2.00 2.00 2.00 -
  YoY % 0.00% -50.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 0.00% 25.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 2.5700 2.3700 2.1900 -15.27%
  YoY % 5.19% 2.67% 2.74% -71.60% 8.44% 8.22% -
  Horiz. % 36.99% 35.16% 34.25% 33.33% 117.35% 108.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.74 31.28 28.25 28.65 26.36 25.58 23.37 6.31%
  YoY % 7.86% 10.73% -1.40% 8.69% 3.05% 9.46% -
  Horiz. % 144.37% 133.85% 120.88% 122.59% 112.79% 109.46% 100.00%
EPS 2.13 1.39 2.27 2.26 3.05 2.03 1.68 4.03%
  YoY % 53.24% -38.77% 0.44% -25.90% 50.25% 20.83% -
  Horiz. % 126.79% 82.74% 135.12% 134.52% 181.55% 120.83% 100.00%
DPS 0.00 0.50 1.00 1.00 0.50 0.50 0.50 -
  YoY % 0.00% -50.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 0.6427 0.5921 0.5471 6.76%
  YoY % 5.19% 2.67% 2.74% 13.58% 8.55% 8.23% -
  Horiz. % 148.05% 140.74% 137.09% 133.43% 117.47% 108.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6900 1.3700 1.3700 2.4700 2.7600 2.3000 1.6700 -
P/RPS 2.04 4.38 4.85 8.62 2.62 2.25 1.79 2.20%
  YoY % -53.42% -9.69% -43.74% 229.01% 16.44% 25.70% -
  Horiz. % 113.97% 244.69% 270.95% 481.56% 146.37% 125.70% 100.00%
P/EPS 32.35 98.68 60.37 109.19 22.64 28.36 24.89 4.46%
  YoY % -67.22% 63.46% -44.71% 382.29% -20.17% 13.94% -
  Horiz. % 129.97% 396.46% 242.55% 438.69% 90.96% 113.94% 100.00%
EY 3.09 1.01 1.66 0.92 4.42 3.53 4.02 -4.29%
  YoY % 205.94% -39.16% 80.43% -79.19% 25.21% -12.19% -
  Horiz. % 76.87% 25.12% 41.29% 22.89% 109.95% 87.81% 100.00%
DY 0.00 0.36 0.73 0.40 0.72 0.87 1.20 -
  YoY % 0.00% -50.68% 82.50% -44.44% -17.24% -27.50% -
  Horiz. % 0.00% 30.00% 60.83% 33.33% 60.00% 72.50% 100.00%
P/NAPS 0.85 1.78 1.83 3.38 1.07 0.97 0.76 1.88%
  YoY % -52.25% -2.73% -45.86% 215.89% 10.31% 27.63% -
  Horiz. % 111.84% 234.21% 240.79% 444.74% 140.79% 127.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 21/02/17 24/02/16 25/02/15 25/02/14 26/02/13 -
Price 0.7200 1.0700 1.5100 2.1300 3.0000 2.3200 1.7100 -
P/RPS 2.13 3.42 5.35 7.43 2.85 2.27 1.83 2.56%
  YoY % -37.72% -36.07% -27.99% 160.70% 25.55% 24.04% -
  Horiz. % 116.39% 186.89% 292.35% 406.01% 155.74% 124.04% 100.00%
P/EPS 33.76 77.07 66.54 94.16 24.61 28.61 25.48 4.80%
  YoY % -56.20% 15.83% -29.33% 282.61% -13.98% 12.28% -
  Horiz. % 132.50% 302.47% 261.15% 369.54% 96.59% 112.28% 100.00%
EY 2.96 1.30 1.50 1.06 4.06 3.50 3.92 -4.57%
  YoY % 127.69% -13.33% 41.51% -73.89% 16.00% -10.71% -
  Horiz. % 75.51% 33.16% 38.27% 27.04% 103.57% 89.29% 100.00%
DY 0.00 0.47 0.66 0.47 0.67 0.86 1.17 -
  YoY % 0.00% -28.79% 40.43% -29.85% -22.09% -26.50% -
  Horiz. % 0.00% 40.17% 56.41% 40.17% 57.26% 73.50% 100.00%
P/NAPS 0.89 1.39 2.01 2.92 1.17 0.98 0.78 2.22%
  YoY % -35.97% -30.85% -31.16% 149.57% 19.39% 25.64% -
  Horiz. % 114.10% 178.21% 257.69% 374.36% 150.00% 125.64% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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