Highlights

[OFI] YoY Quarter Result on 2014-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -35.66%    YoY -     27.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 64,898 63,413 58,942 55,398 54,156 54,461 40,602 8.12%
  YoY % 2.34% 7.59% 6.40% 2.29% -0.56% 34.13% -
  Horiz. % 159.84% 156.18% 145.17% 136.44% 133.38% 134.13% 100.00%
PBT 4,955 5,121 7,650 3,713 3,149 4,743 980 30.98%
  YoY % -3.24% -33.06% 106.03% 17.91% -33.61% 383.98% -
  Horiz. % 505.61% 522.55% 780.61% 378.88% 321.33% 483.98% 100.00%
Tax -1,655 -1,892 -778 -551 -689 -816 80 -
  YoY % 12.53% -143.19% -41.20% 20.03% 15.56% -1,120.00% -
  Horiz. % -2,068.75% -2,365.00% -972.50% -688.75% -861.25% -1,020.00% 100.00%
NP 3,300 3,229 6,872 3,162 2,460 3,927 1,060 20.82%
  YoY % 2.20% -53.01% 117.33% 28.54% -37.36% 270.47% -
  Horiz. % 311.32% 304.62% 648.30% 298.30% 232.08% 370.47% 100.00%
NP to SH 3,307 3,217 6,871 3,129 2,461 3,826 1,019 21.66%
  YoY % 2.80% -53.18% 119.59% 27.14% -35.68% 275.47% -
  Horiz. % 324.53% 315.70% 674.29% 307.07% 241.51% 375.47% 100.00%
Tax Rate 33.40 % 36.95 % 10.17 % 14.84 % 21.88 % 17.20 % -8.16 % -
  YoY % -9.61% 263.32% -31.47% -32.18% 27.21% 310.78% -
  Horiz. % -409.31% -452.82% -124.63% -181.86% -268.14% -210.78% 100.00%
Total Cost 61,598 60,184 52,070 52,236 51,696 50,534 39,542 7.66%
  YoY % 2.35% 15.58% -0.32% 1.04% 2.30% 27.80% -
  Horiz. % 155.78% 152.20% 131.68% 132.10% 130.74% 127.80% 100.00%
Net Worth 182,399 172,800 160,136 119,958 132,653 124,734 116,285 7.78%
  YoY % 5.56% 7.91% 33.49% -9.57% 6.35% 7.27% -
  Horiz. % 156.85% 148.60% 137.71% 103.16% 114.08% 107.27% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,400 2,400 2,998 2,099 1,200 1,199 1,198 12.25%
  YoY % 0.00% -19.97% 42.85% 74.87% 0.09% 0.05% -
  Horiz. % 200.20% 200.20% 250.15% 175.11% 100.14% 100.05% 100.00%
Div Payout % 72.57 % 74.60 % 43.64 % 67.09 % 48.78 % 31.35 % 117.65 % -7.73%
  YoY % -2.72% 70.94% -34.95% 37.54% 55.60% -73.35% -
  Horiz. % 61.68% 63.41% 37.09% 57.03% 41.46% 26.65% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 182,399 172,800 160,136 119,958 132,653 124,734 116,285 7.78%
  YoY % 5.56% 7.91% 33.49% -9.57% 6.35% 7.27% -
  Horiz. % 156.85% 148.60% 137.71% 103.16% 114.08% 107.27% 100.00%
NOSH 240,000 240,000 59,976 59,979 60,024 59,968 59,941 25.99%
  YoY % 0.00% 300.16% -0.01% -0.08% 0.09% 0.05% -
  Horiz. % 400.39% 400.39% 100.06% 100.06% 100.14% 100.05% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.08 % 5.09 % 11.66 % 5.71 % 4.54 % 7.21 % 2.61 % 11.73%
  YoY % -0.20% -56.35% 104.20% 25.77% -37.03% 176.25% -
  Horiz. % 194.64% 195.02% 446.74% 218.77% 173.95% 276.25% 100.00%
ROE 1.81 % 1.86 % 4.29 % 2.61 % 1.86 % 3.07 % 0.88 % 12.76%
  YoY % -2.69% -56.64% 64.37% 40.32% -39.41% 248.86% -
  Horiz. % 205.68% 211.36% 487.50% 296.59% 211.36% 348.86% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.04 26.42 98.28 92.36 90.22 90.82 67.74 -14.18%
  YoY % 2.35% -73.12% 6.41% 2.37% -0.66% 34.07% -
  Horiz. % 39.92% 39.00% 145.08% 136.34% 133.19% 134.07% 100.00%
EPS 1.38 1.34 11.45 5.22 4.10 6.38 1.70 -3.41%
  YoY % 2.99% -88.30% 119.35% 27.32% -35.74% 275.29% -
  Horiz. % 81.18% 78.82% 673.53% 307.06% 241.18% 375.29% 100.00%
DPS 1.00 1.00 5.00 3.50 2.00 2.00 2.00 -10.90%
  YoY % 0.00% -80.00% 42.86% 75.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 250.00% 175.00% 100.00% 100.00% 100.00%
NAPS 0.7600 0.7200 2.6700 2.0000 2.2100 2.0800 1.9400 -14.45%
  YoY % 5.56% -73.03% 33.50% -9.50% 6.25% 7.22% -
  Horiz. % 39.18% 37.11% 137.63% 103.09% 113.92% 107.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.04 26.42 24.56 23.08 22.57 22.69 16.92 8.12%
  YoY % 2.35% 7.57% 6.41% 2.26% -0.53% 34.10% -
  Horiz. % 159.81% 156.15% 145.15% 136.41% 133.39% 134.10% 100.00%
EPS 1.38 1.34 2.86 1.30 1.03 1.59 0.42 21.91%
  YoY % 2.99% -53.15% 120.00% 26.21% -35.22% 278.57% -
  Horiz. % 328.57% 319.05% 680.95% 309.52% 245.24% 378.57% 100.00%
DPS 1.00 1.00 1.25 0.87 0.50 0.50 0.50 12.23%
  YoY % 0.00% -20.00% 43.68% 74.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 250.00% 174.00% 100.00% 100.00% 100.00%
NAPS 0.7600 0.7200 0.6672 0.4998 0.5527 0.5197 0.4845 7.78%
  YoY % 5.56% 7.91% 33.49% -9.57% 6.35% 7.27% -
  Horiz. % 156.86% 148.61% 137.71% 103.16% 114.08% 107.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5600 2.2900 4.1900 2.4600 1.7000 1.5200 1.6100 -
P/RPS 5.77 8.67 4.26 2.66 1.88 1.67 2.38 15.89%
  YoY % -33.45% 103.52% 60.15% 41.49% 12.57% -29.83% -
  Horiz. % 242.44% 364.29% 178.99% 111.76% 78.99% 70.17% 100.00%
P/EPS 113.21 170.84 36.57 47.16 41.46 23.82 94.71 3.02%
  YoY % -33.73% 367.16% -22.46% 13.75% 74.06% -74.85% -
  Horiz. % 119.53% 180.38% 38.61% 49.79% 43.78% 25.15% 100.00%
EY 0.88 0.59 2.73 2.12 2.41 4.20 1.06 -3.05%
  YoY % 49.15% -78.39% 28.77% -12.03% -42.62% 296.23% -
  Horiz. % 83.02% 55.66% 257.55% 200.00% 227.36% 396.23% 100.00%
DY 0.64 0.44 1.19 1.42 1.18 1.32 1.24 -10.43%
  YoY % 45.45% -63.03% -16.20% 20.34% -10.61% 6.45% -
  Horiz. % 51.61% 35.48% 95.97% 114.52% 95.16% 106.45% 100.00%
P/NAPS 2.05 3.18 1.57 1.23 0.77 0.73 0.83 16.25%
  YoY % -35.53% 102.55% 27.64% 59.74% 5.48% -12.05% -
  Horiz. % 246.99% 383.13% 189.16% 148.19% 92.77% 87.95% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 26/05/16 21/05/15 29/05/14 28/05/13 29/05/12 26/05/11 -
Price 1.6500 2.1000 5.9900 2.6700 2.0100 1.4800 1.6100 -
P/RPS 6.10 7.95 6.10 2.89 2.23 1.63 2.38 16.97%
  YoY % -23.27% 30.33% 111.07% 29.60% 36.81% -31.51% -
  Horiz. % 256.30% 334.03% 256.30% 121.43% 93.70% 68.49% 100.00%
P/EPS 119.75 156.67 52.29 51.18 49.02 23.20 94.71 3.98%
  YoY % -23.57% 199.62% 2.17% 4.41% 111.29% -75.50% -
  Horiz. % 126.44% 165.42% 55.21% 54.04% 51.76% 24.50% 100.00%
EY 0.84 0.64 1.91 1.95 2.04 4.31 1.06 -3.80%
  YoY % 31.25% -66.49% -2.05% -4.41% -52.67% 306.60% -
  Horiz. % 79.25% 60.38% 180.19% 183.96% 192.45% 406.60% 100.00%
DY 0.61 0.48 0.83 1.31 1.00 1.35 1.24 -11.14%
  YoY % 27.08% -42.17% -36.64% 31.00% -25.93% 8.87% -
  Horiz. % 49.19% 38.71% 66.94% 105.65% 80.65% 108.87% 100.00%
P/NAPS 2.17 2.92 2.24 1.34 0.91 0.71 0.83 17.35%
  YoY % -25.68% 30.36% 67.16% 47.25% 28.17% -14.46% -
  Horiz. % 261.45% 351.81% 269.88% 161.45% 109.64% 85.54% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers