Highlights

[OFI] YoY Quarter Result on 2018-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -91.99%    YoY -     -91.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 65,339 73,223 64,898 63,413 58,942 55,398 54,156 3.18%
  YoY % -10.77% 12.83% 2.34% 7.59% 6.40% 2.29% -
  Horiz. % 120.65% 135.21% 119.84% 117.09% 108.84% 102.29% 100.00%
PBT 3,315 -1,024 4,955 5,121 7,650 3,713 3,149 0.86%
  YoY % 423.73% -120.67% -3.24% -33.06% 106.03% 17.91% -
  Horiz. % 105.27% -32.52% 157.35% 162.62% 242.93% 117.91% 100.00%
Tax 392 1,291 -1,655 -1,892 -778 -551 -689 -
  YoY % -69.64% 178.01% 12.53% -143.19% -41.20% 20.03% -
  Horiz. % -56.89% -187.37% 240.20% 274.60% 112.92% 79.97% 100.00%
NP 3,707 267 3,300 3,229 6,872 3,162 2,460 7.07%
  YoY % 1,288.39% -91.91% 2.20% -53.01% 117.33% 28.54% -
  Horiz. % 150.69% 10.85% 134.15% 131.26% 279.35% 128.54% 100.00%
NP to SH 3,707 267 3,307 3,217 6,871 3,129 2,461 7.06%
  YoY % 1,288.39% -91.93% 2.80% -53.18% 119.59% 27.14% -
  Horiz. % 150.63% 10.85% 134.38% 130.72% 279.20% 127.14% 100.00%
Tax Rate -11.83 % - % 33.40 % 36.95 % 10.17 % 14.84 % 21.88 % -
  YoY % 0.00% 0.00% -9.61% 263.32% -31.47% -32.18% -
  Horiz. % -54.07% 0.00% 152.65% 168.88% 46.48% 67.82% 100.00%
Total Cost 61,632 72,956 61,598 60,184 52,070 52,236 51,696 2.97%
  YoY % -15.52% 18.44% 2.35% 15.58% -0.32% 1.04% -
  Horiz. % 119.22% 141.13% 119.15% 116.42% 100.72% 101.04% 100.00%
Net Worth 192,000 184,799 182,399 172,800 160,136 119,958 132,653 6.35%
  YoY % 3.90% 1.32% 5.56% 7.91% 33.49% -9.57% -
  Horiz. % 144.74% 139.31% 137.50% 130.26% 120.72% 90.43% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 1,679 - 2,400 2,400 2,998 2,099 1,200 5.76%
  YoY % 0.00% 0.00% 0.00% -19.97% 42.85% 74.87% -
  Horiz. % 139.94% 0.00% 199.92% 199.92% 249.80% 174.87% 100.00%
Div Payout % 45.32 % - % 72.57 % 74.60 % 43.64 % 67.09 % 48.78 % -1.22%
  YoY % 0.00% 0.00% -2.72% 70.94% -34.95% 37.54% -
  Horiz. % 92.91% 0.00% 148.77% 152.93% 89.46% 137.54% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 192,000 184,799 182,399 172,800 160,136 119,958 132,653 6.35%
  YoY % 3.90% 1.32% 5.56% 7.91% 33.49% -9.57% -
  Horiz. % 144.74% 139.31% 137.50% 130.26% 120.72% 90.43% 100.00%
NOSH 240,000 240,000 240,000 240,000 59,976 59,979 60,024 25.97%
  YoY % 0.00% 0.00% 0.00% 300.16% -0.01% -0.08% -
  Horiz. % 399.84% 399.84% 399.84% 399.84% 99.92% 99.92% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.67 % 0.36 % 5.08 % 5.09 % 11.66 % 5.71 % 4.54 % 3.77%
  YoY % 1,475.00% -92.91% -0.20% -56.35% 104.20% 25.77% -
  Horiz. % 124.89% 7.93% 111.89% 112.11% 256.83% 125.77% 100.00%
ROE 1.93 % 0.14 % 1.81 % 1.86 % 4.29 % 2.61 % 1.86 % 0.62%
  YoY % 1,278.57% -92.27% -2.69% -56.64% 64.37% 40.32% -
  Horiz. % 103.76% 7.53% 97.31% 100.00% 230.65% 140.32% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 27.22 30.51 27.04 26.42 98.28 92.36 90.22 -18.10%
  YoY % -10.78% 12.83% 2.35% -73.12% 6.41% 2.37% -
  Horiz. % 30.17% 33.82% 29.97% 29.28% 108.93% 102.37% 100.00%
EPS 1.54 0.11 1.38 1.34 11.45 5.22 4.10 -15.05%
  YoY % 1,300.00% -92.03% 2.99% -88.30% 119.35% 27.32% -
  Horiz. % 37.56% 2.68% 33.66% 32.68% 279.27% 127.32% 100.00%
DPS 0.70 0.00 1.00 1.00 5.00 3.50 2.00 -16.05%
  YoY % 0.00% 0.00% 0.00% -80.00% 42.86% 75.00% -
  Horiz. % 35.00% 0.00% 50.00% 50.00% 250.00% 175.00% 100.00%
NAPS 0.8000 0.7700 0.7600 0.7200 2.6700 2.0000 2.2100 -15.57%
  YoY % 3.90% 1.32% 5.56% -73.03% 33.50% -9.50% -
  Horiz. % 36.20% 34.84% 34.39% 32.58% 120.81% 90.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 27.22 30.51 27.04 26.42 24.56 23.08 22.57 3.17%
  YoY % -10.78% 12.83% 2.35% 7.57% 6.41% 2.26% -
  Horiz. % 120.60% 135.18% 119.81% 117.06% 108.82% 102.26% 100.00%
EPS 1.54 0.11 1.38 1.34 2.86 1.30 1.03 6.93%
  YoY % 1,300.00% -92.03% 2.99% -53.15% 120.00% 26.21% -
  Horiz. % 149.51% 10.68% 133.98% 130.10% 277.67% 126.21% 100.00%
DPS 0.70 0.00 1.00 1.00 1.25 0.87 0.50 5.77%
  YoY % 0.00% 0.00% 0.00% -20.00% 43.68% 74.00% -
  Horiz. % 140.00% 0.00% 200.00% 200.00% 250.00% 174.00% 100.00%
NAPS 0.8000 0.7700 0.7600 0.7200 0.6672 0.4998 0.5527 6.35%
  YoY % 3.90% 1.32% 5.56% 7.91% 33.49% -9.57% -
  Horiz. % 144.74% 139.32% 137.51% 130.27% 120.72% 90.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7700 0.9550 1.5600 2.2900 4.1900 2.4600 1.7000 -
P/RPS 2.83 3.13 5.77 8.67 4.26 2.66 1.88 7.05%
  YoY % -9.58% -45.75% -33.45% 103.52% 60.15% 41.49% -
  Horiz. % 150.53% 166.49% 306.91% 461.17% 226.60% 141.49% 100.00%
P/EPS 49.85 858.43 113.21 170.84 36.57 47.16 41.46 3.12%
  YoY % -94.19% 658.26% -33.73% 367.16% -22.46% 13.75% -
  Horiz. % 120.24% 2,070.50% 273.06% 412.06% 88.21% 113.75% 100.00%
EY 2.01 0.12 0.88 0.59 2.73 2.12 2.41 -2.98%
  YoY % 1,575.00% -86.36% 49.15% -78.39% 28.77% -12.03% -
  Horiz. % 83.40% 4.98% 36.51% 24.48% 113.28% 87.97% 100.00%
DY 0.91 0.00 0.64 0.44 1.19 1.42 1.18 -4.24%
  YoY % 0.00% 0.00% 45.45% -63.03% -16.20% 20.34% -
  Horiz. % 77.12% 0.00% 54.24% 37.29% 100.85% 120.34% 100.00%
P/NAPS 0.96 1.24 2.05 3.18 1.57 1.23 0.77 3.74%
  YoY % -22.58% -39.51% -35.53% 102.55% 27.64% 59.74% -
  Horiz. % 124.68% 161.04% 266.23% 412.99% 203.90% 159.74% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 29/05/17 26/05/16 21/05/15 29/05/14 28/05/13 -
Price 0.8050 0.9300 1.6500 2.1000 5.9900 2.6700 2.0100 -
P/RPS 2.96 3.05 6.10 7.95 6.10 2.89 2.23 4.83%
  YoY % -2.95% -50.00% -23.27% 30.33% 111.07% 29.60% -
  Horiz. % 132.74% 136.77% 273.54% 356.50% 273.54% 129.60% 100.00%
P/EPS 52.12 835.96 119.75 156.67 52.29 51.18 49.02 1.03%
  YoY % -93.77% 598.09% -23.57% 199.62% 2.17% 4.41% -
  Horiz. % 106.32% 1,705.34% 244.29% 319.60% 106.67% 104.41% 100.00%
EY 1.92 0.12 0.84 0.64 1.91 1.95 2.04 -1.00%
  YoY % 1,500.00% -85.71% 31.25% -66.49% -2.05% -4.41% -
  Horiz. % 94.12% 5.88% 41.18% 31.37% 93.63% 95.59% 100.00%
DY 0.87 0.00 0.61 0.48 0.83 1.31 1.00 -2.29%
  YoY % 0.00% 0.00% 27.08% -42.17% -36.64% 31.00% -
  Horiz. % 87.00% 0.00% 61.00% 48.00% 83.00% 131.00% 100.00%
P/NAPS 1.01 1.21 2.17 2.92 2.24 1.34 0.91 1.75%
  YoY % -16.53% -44.24% -25.68% 30.36% 67.16% 47.25% -
  Horiz. % 110.99% 132.97% 238.46% 320.88% 246.15% 147.25% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers