Highlights

[OFI] YoY Quarter Result on 2017-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -39.28%    YoY -     2.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 57,929 65,339 73,223 64,898 63,413 58,942 55,398 0.75%
  YoY % -11.34% -10.77% 12.83% 2.34% 7.59% 6.40% -
  Horiz. % 104.57% 117.94% 132.18% 117.15% 114.47% 106.40% 100.00%
PBT 2,154 3,315 -1,024 4,955 5,121 7,650 3,713 -8.67%
  YoY % -35.02% 423.73% -120.67% -3.24% -33.06% 106.03% -
  Horiz. % 58.01% 89.28% -27.58% 133.45% 137.92% 206.03% 100.00%
Tax -387 392 1,291 -1,655 -1,892 -778 -551 -5.71%
  YoY % -198.72% -69.64% 178.01% 12.53% -143.19% -41.20% -
  Horiz. % 70.24% -71.14% -234.30% 300.36% 343.38% 141.20% 100.00%
NP 1,767 3,707 267 3,300 3,229 6,872 3,162 -9.24%
  YoY % -52.33% 1,288.39% -91.91% 2.20% -53.01% 117.33% -
  Horiz. % 55.88% 117.24% 8.44% 104.36% 102.12% 217.33% 100.00%
NP to SH 1,767 3,707 267 3,307 3,217 6,871 3,129 -9.08%
  YoY % -52.33% 1,288.39% -91.93% 2.80% -53.18% 119.59% -
  Horiz. % 56.47% 118.47% 8.53% 105.69% 102.81% 219.59% 100.00%
Tax Rate 17.97 % -11.83 % - % 33.40 % 36.95 % 10.17 % 14.84 % 3.24%
  YoY % 251.90% 0.00% 0.00% -9.61% 263.32% -31.47% -
  Horiz. % 121.09% -79.72% 0.00% 225.07% 248.99% 68.53% 100.00%
Total Cost 56,162 61,632 72,956 61,598 60,184 52,070 52,236 1.21%
  YoY % -8.88% -15.52% 18.44% 2.35% 15.58% -0.32% -
  Horiz. % 107.52% 117.99% 139.67% 117.92% 115.22% 99.68% 100.00%
Net Worth 194,400 192,000 184,799 182,399 172,800 160,136 119,958 8.37%
  YoY % 1.25% 3.90% 1.32% 5.56% 7.91% 33.49% -
  Horiz. % 162.06% 160.06% 154.05% 152.05% 144.05% 133.49% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 960 1,679 - 2,400 2,400 2,998 2,099 -12.22%
  YoY % -42.86% 0.00% 0.00% 0.00% -19.97% 42.85% -
  Horiz. % 45.73% 80.03% 0.00% 114.33% 114.33% 142.85% 100.00%
Div Payout % 54.33 % 45.32 % - % 72.57 % 74.60 % 43.64 % 67.09 % -3.45%
  YoY % 19.88% 0.00% 0.00% -2.72% 70.94% -34.95% -
  Horiz. % 80.98% 67.55% 0.00% 108.17% 111.19% 65.05% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 194,400 192,000 184,799 182,399 172,800 160,136 119,958 8.37%
  YoY % 1.25% 3.90% 1.32% 5.56% 7.91% 33.49% -
  Horiz. % 162.06% 160.06% 154.05% 152.05% 144.05% 133.49% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 59,976 59,979 25.97%
  YoY % 0.00% 0.00% 0.00% 0.00% 300.16% -0.01% -
  Horiz. % 400.14% 400.14% 400.14% 400.14% 400.14% 99.99% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.05 % 5.67 % 0.36 % 5.08 % 5.09 % 11.66 % 5.71 % -9.92%
  YoY % -46.21% 1,475.00% -92.91% -0.20% -56.35% 104.20% -
  Horiz. % 53.42% 99.30% 6.30% 88.97% 89.14% 204.20% 100.00%
ROE 0.91 % 1.93 % 0.14 % 1.81 % 1.86 % 4.29 % 2.61 % -16.09%
  YoY % -52.85% 1,278.57% -92.27% -2.69% -56.64% 64.37% -
  Horiz. % 34.87% 73.95% 5.36% 69.35% 71.26% 164.37% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 24.14 27.22 30.51 27.04 26.42 98.28 92.36 -20.02%
  YoY % -11.32% -10.78% 12.83% 2.35% -73.12% 6.41% -
  Horiz. % 26.14% 29.47% 33.03% 29.28% 28.61% 106.41% 100.00%
EPS 0.74 1.54 0.11 1.38 1.34 11.45 5.22 -27.77%
  YoY % -51.95% 1,300.00% -92.03% 2.99% -88.30% 119.35% -
  Horiz. % 14.18% 29.50% 2.11% 26.44% 25.67% 219.35% 100.00%
DPS 0.40 0.70 0.00 1.00 1.00 5.00 3.50 -30.31%
  YoY % -42.86% 0.00% 0.00% 0.00% -80.00% 42.86% -
  Horiz. % 11.43% 20.00% 0.00% 28.57% 28.57% 142.86% 100.00%
NAPS 0.8100 0.8000 0.7700 0.7600 0.7200 2.6700 2.0000 -13.97%
  YoY % 1.25% 3.90% 1.32% 5.56% -73.03% 33.50% -
  Horiz. % 40.50% 40.00% 38.50% 38.00% 36.00% 133.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 24.14 27.22 30.51 27.04 26.42 24.56 23.08 0.75%
  YoY % -11.32% -10.78% 12.83% 2.35% 7.57% 6.41% -
  Horiz. % 104.59% 117.94% 132.19% 117.16% 114.47% 106.41% 100.00%
EPS 0.74 1.54 0.11 1.38 1.34 2.86 1.30 -8.96%
  YoY % -51.95% 1,300.00% -92.03% 2.99% -53.15% 120.00% -
  Horiz. % 56.92% 118.46% 8.46% 106.15% 103.08% 220.00% 100.00%
DPS 0.40 0.70 0.00 1.00 1.00 1.25 0.87 -12.14%
  YoY % -42.86% 0.00% 0.00% 0.00% -20.00% 43.68% -
  Horiz. % 45.98% 80.46% 0.00% 114.94% 114.94% 143.68% 100.00%
NAPS 0.8100 0.8000 0.7700 0.7600 0.7200 0.6672 0.4998 8.37%
  YoY % 1.25% 3.90% 1.32% 5.56% 7.91% 33.49% -
  Horiz. % 162.06% 160.06% 154.06% 152.06% 144.06% 133.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5700 0.7700 0.9550 1.5600 2.2900 4.1900 2.4600 -
P/RPS 2.36 2.83 3.13 5.77 8.67 4.26 2.66 -1.97%
  YoY % -16.61% -9.58% -45.75% -33.45% 103.52% 60.15% -
  Horiz. % 88.72% 106.39% 117.67% 216.92% 325.94% 160.15% 100.00%
P/EPS 77.42 49.85 858.43 113.21 170.84 36.57 47.16 8.60%
  YoY % 55.31% -94.19% 658.26% -33.73% 367.16% -22.46% -
  Horiz. % 164.16% 105.70% 1,820.25% 240.06% 362.26% 77.54% 100.00%
EY 1.29 2.01 0.12 0.88 0.59 2.73 2.12 -7.94%
  YoY % -35.82% 1,575.00% -86.36% 49.15% -78.39% 28.77% -
  Horiz. % 60.85% 94.81% 5.66% 41.51% 27.83% 128.77% 100.00%
DY 0.70 0.91 0.00 0.64 0.44 1.19 1.42 -11.11%
  YoY % -23.08% 0.00% 0.00% 45.45% -63.03% -16.20% -
  Horiz. % 49.30% 64.08% 0.00% 45.07% 30.99% 83.80% 100.00%
P/NAPS 0.70 0.96 1.24 2.05 3.18 1.57 1.23 -8.96%
  YoY % -27.08% -22.58% -39.51% -35.53% 102.55% 27.64% -
  Horiz. % 56.91% 78.05% 100.81% 166.67% 258.54% 127.64% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 30/05/19 30/05/18 29/05/17 26/05/16 21/05/15 29/05/14 -
Price 0.7550 0.8050 0.9300 1.6500 2.1000 5.9900 2.6700 -
P/RPS 3.13 2.96 3.05 6.10 7.95 6.10 2.89 1.34%
  YoY % 5.74% -2.95% -50.00% -23.27% 30.33% 111.07% -
  Horiz. % 108.30% 102.42% 105.54% 211.07% 275.09% 211.07% 100.00%
P/EPS 102.55 52.12 835.96 119.75 156.67 52.29 51.18 12.27%
  YoY % 96.76% -93.77% 598.09% -23.57% 199.62% 2.17% -
  Horiz. % 200.37% 101.84% 1,633.37% 233.98% 306.12% 102.17% 100.00%
EY 0.98 1.92 0.12 0.84 0.64 1.91 1.95 -10.82%
  YoY % -48.96% 1,500.00% -85.71% 31.25% -66.49% -2.05% -
  Horiz. % 50.26% 98.46% 6.15% 43.08% 32.82% 97.95% 100.00%
DY 0.53 0.87 0.00 0.61 0.48 0.83 1.31 -13.99%
  YoY % -39.08% 0.00% 0.00% 27.08% -42.17% -36.64% -
  Horiz. % 40.46% 66.41% 0.00% 46.56% 36.64% 63.36% 100.00%
P/NAPS 0.93 1.01 1.21 2.17 2.92 2.24 1.34 -5.90%
  YoY % -7.92% -16.53% -44.24% -25.68% 30.36% 67.16% -
  Horiz. % 69.40% 75.37% 90.30% 161.94% 217.91% 167.16% 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
 
 

316  210  583  1353 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.175+0.02 
 SAPNRG 0.125+0.01 
 ALAM 0.10+0.01 
 MTOUCHE 0.085+0.015 
 NETX 0.145+0.005 
 ARMADA 0.285+0.015 
 KGROUP-WC 0.025+0.005 
 KGROUP 0.0550.00 
 KNM 0.21+0.015 
 HIBISCS 0.625+0.035 

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