Highlights

[OFI] YoY Quarter Result on 2016-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     1.17%    YoY -     0.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 77,456 80,978 75,061 67,800 68,757 63,265 61,396 3.95%
  YoY % -4.35% 7.88% 10.71% -1.39% 8.68% 3.04% -
  Horiz. % 126.16% 131.89% 122.26% 110.43% 111.99% 103.04% 100.00%
PBT 4,905 7,306 1,409 7,602 6,235 8,692 6,576 -4.77%
  YoY % -32.86% 418.52% -81.47% 21.92% -28.27% 32.18% -
  Horiz. % 74.59% 111.10% 21.43% 115.60% 94.81% 132.18% 100.00%
Tax -518 -2,187 1,923 -2,157 -807 -1,375 -1,712 -18.06%
  YoY % 76.31% -213.73% 189.15% -167.29% 41.31% 19.68% -
  Horiz. % 30.26% 127.75% -112.32% 125.99% 47.14% 80.32% 100.00%
NP 4,387 5,119 3,332 5,445 5,428 7,317 4,864 -1.70%
  YoY % -14.30% 53.63% -38.81% 0.31% -25.82% 50.43% -
  Horiz. % 90.19% 105.24% 68.50% 111.94% 111.60% 150.43% 100.00%
NP to SH 4,387 5,119 3,332 5,446 5,429 7,316 4,863 -1.70%
  YoY % -14.30% 53.63% -38.82% 0.31% -25.79% 50.44% -
  Horiz. % 90.21% 105.26% 68.52% 111.99% 111.64% 150.44% 100.00%
Tax Rate 10.56 % 29.93 % -136.48 % 28.37 % 12.94 % 15.82 % 26.03 % -13.95%
  YoY % -64.72% 121.93% -581.07% 119.24% -18.20% -39.22% -
  Horiz. % 40.57% 114.98% -524.32% 108.99% 49.71% 60.78% 100.00%
Total Cost 73,069 75,859 71,729 62,355 63,329 55,948 56,532 4.37%
  YoY % -3.68% 5.76% 15.03% -1.54% 13.19% -1.03% -
  Horiz. % 129.25% 134.19% 126.88% 110.30% 112.02% 98.97% 100.00%
Net Worth 194,400 194,400 184,799 180,000 175,200 154,242 142,112 5.36%
  YoY % 0.00% 5.19% 2.67% 2.74% 13.59% 8.54% -
  Horiz. % 136.79% 136.79% 130.04% 126.66% 123.28% 108.54% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,200 - 1,200 2,400 2,400 1,200 1,199 0.01%
  YoY % 0.00% 0.00% -50.00% 0.00% 99.95% 0.09% -
  Horiz. % 100.06% 0.00% 100.06% 200.12% 200.12% 100.09% 100.00%
Div Payout % 27.35 % - % 36.01 % 44.07 % 44.21 % 16.41 % 24.66 % 1.74%
  YoY % 0.00% 0.00% -18.29% -0.32% 169.41% -33.45% -
  Horiz. % 110.91% 0.00% 146.03% 178.71% 179.28% 66.55% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 194,400 194,400 184,799 180,000 175,200 154,242 142,112 5.36%
  YoY % 0.00% 5.19% 2.67% 2.74% 13.59% 8.54% -
  Horiz. % 136.79% 136.79% 130.04% 126.66% 123.28% 108.54% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 60,016 59,963 25.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 299.89% 0.09% -
  Horiz. % 400.25% 400.25% 400.25% 400.25% 400.25% 100.09% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.66 % 6.32 % 4.44 % 8.03 % 7.89 % 11.57 % 7.92 % -5.44%
  YoY % -10.44% 42.34% -44.71% 1.77% -31.81% 46.09% -
  Horiz. % 71.46% 79.80% 56.06% 101.39% 99.62% 146.09% 100.00%
ROE 2.26 % 2.63 % 1.80 % 3.03 % 3.10 % 4.74 % 3.42 % -6.67%
  YoY % -14.07% 46.11% -40.59% -2.26% -34.60% 38.60% -
  Horiz. % 66.08% 76.90% 52.63% 88.60% 90.64% 138.60% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 32.27 33.74 31.28 28.25 28.65 105.41 102.39 -17.50%
  YoY % -4.36% 7.86% 10.73% -1.40% -72.82% 2.95% -
  Horiz. % 31.52% 32.95% 30.55% 27.59% 27.98% 102.95% 100.00%
EPS 1.83 2.13 1.39 2.27 2.26 12.19 8.11 -21.97%
  YoY % -14.08% 53.24% -38.77% 0.44% -81.46% 50.31% -
  Horiz. % 22.56% 26.26% 17.14% 27.99% 27.87% 150.31% 100.00%
DPS 0.50 0.00 0.50 1.00 1.00 2.00 2.00 -20.62%
  YoY % 0.00% 0.00% -50.00% 0.00% -50.00% 0.00% -
  Horiz. % 25.00% 0.00% 25.00% 50.00% 50.00% 100.00% 100.00%
NAPS 0.8100 0.8100 0.7700 0.7500 0.7300 2.5700 2.3700 -16.38%
  YoY % 0.00% 5.19% 2.67% 2.74% -71.60% 8.44% -
  Horiz. % 34.18% 34.18% 32.49% 31.65% 30.80% 108.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 32.27 33.74 31.28 28.25 28.65 26.36 25.58 3.95%
  YoY % -4.36% 7.86% 10.73% -1.40% 8.69% 3.05% -
  Horiz. % 126.15% 131.90% 122.28% 110.44% 112.00% 103.05% 100.00%
EPS 1.83 2.13 1.39 2.27 2.26 3.05 2.03 -1.71%
  YoY % -14.08% 53.24% -38.77% 0.44% -25.90% 50.25% -
  Horiz. % 90.15% 104.93% 68.47% 111.82% 111.33% 150.25% 100.00%
DPS 0.50 0.00 0.50 1.00 1.00 0.50 0.50 -
  YoY % 0.00% 0.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 200.00% 200.00% 100.00% 100.00%
NAPS 0.8100 0.8100 0.7700 0.7500 0.7300 0.6427 0.5921 5.36%
  YoY % 0.00% 5.19% 2.67% 2.74% 13.58% 8.55% -
  Horiz. % 136.80% 136.80% 130.05% 126.67% 123.29% 108.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.6450 0.6900 1.3700 1.3700 2.4700 2.7600 2.3000 -
P/RPS 2.00 2.04 4.38 4.85 8.62 2.62 2.25 -1.94%
  YoY % -1.96% -53.42% -9.69% -43.74% 229.01% 16.44% -
  Horiz. % 88.89% 90.67% 194.67% 215.56% 383.11% 116.44% 100.00%
P/EPS 35.29 32.35 98.68 60.37 109.19 22.64 28.36 3.71%
  YoY % 9.09% -67.22% 63.46% -44.71% 382.29% -20.17% -
  Horiz. % 124.44% 114.07% 347.95% 212.87% 385.01% 79.83% 100.00%
EY 2.83 3.09 1.01 1.66 0.92 4.42 3.53 -3.62%
  YoY % -8.41% 205.94% -39.16% 80.43% -79.19% 25.21% -
  Horiz. % 80.17% 87.54% 28.61% 47.03% 26.06% 125.21% 100.00%
DY 0.78 0.00 0.36 0.73 0.40 0.72 0.87 -1.80%
  YoY % 0.00% 0.00% -50.68% 82.50% -44.44% -17.24% -
  Horiz. % 89.66% 0.00% 41.38% 83.91% 45.98% 82.76% 100.00%
P/NAPS 0.80 0.85 1.78 1.83 3.38 1.07 0.97 -3.16%
  YoY % -5.88% -52.25% -2.73% -45.86% 215.89% 10.31% -
  Horiz. % 82.47% 87.63% 183.51% 188.66% 348.45% 110.31% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 27/02/18 21/02/17 24/02/16 25/02/15 25/02/14 -
Price 0.6650 0.7200 1.0700 1.5100 2.1300 3.0000 2.3200 -
P/RPS 2.06 2.13 3.42 5.35 7.43 2.85 2.27 -1.60%
  YoY % -3.29% -37.72% -36.07% -27.99% 160.70% 25.55% -
  Horiz. % 90.75% 93.83% 150.66% 235.68% 327.31% 125.55% 100.00%
P/EPS 36.38 33.76 77.07 66.54 94.16 24.61 28.61 4.08%
  YoY % 7.76% -56.20% 15.83% -29.33% 282.61% -13.98% -
  Horiz. % 127.16% 118.00% 269.38% 232.58% 329.12% 86.02% 100.00%
EY 2.75 2.96 1.30 1.50 1.06 4.06 3.50 -3.94%
  YoY % -7.09% 127.69% -13.33% 41.51% -73.89% 16.00% -
  Horiz. % 78.57% 84.57% 37.14% 42.86% 30.29% 116.00% 100.00%
DY 0.75 0.00 0.47 0.66 0.47 0.67 0.86 -2.25%
  YoY % 0.00% 0.00% -28.79% 40.43% -29.85% -22.09% -
  Horiz. % 87.21% 0.00% 54.65% 76.74% 54.65% 77.91% 100.00%
P/NAPS 0.82 0.89 1.39 2.01 2.92 1.17 0.98 -2.93%
  YoY % -7.87% -35.97% -30.85% -31.16% 149.57% 19.39% -
  Horiz. % 83.67% 90.82% 141.84% 205.10% 297.96% 119.39% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS