Highlights

[OFI] YoY TTM Result on 2014-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -5.08%    YoY -     0.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 259,465 251,605 233,127 233,483 214,274 201,808 159,312 8.46%
  YoY % 3.12% 7.93% -0.15% 8.96% 6.18% 26.67% -
  Horiz. % 162.87% 157.93% 146.33% 146.56% 134.50% 126.67% 100.00%
PBT 22,126 29,072 29,082 19,769 18,898 14,497 12,079 10.60%
  YoY % -23.89% -0.03% 47.11% 4.61% 30.36% 20.02% -
  Horiz. % 183.18% 240.68% 240.76% 163.66% 156.45% 120.02% 100.00%
Tax -4,740 -5,583 -4,720 -4,379 -3,565 -3,121 -2,795 9.19%
  YoY % 15.10% -18.28% -7.79% -22.83% -14.23% -11.66% -
  Horiz. % 169.59% 199.75% 168.87% 156.67% 127.55% 111.66% 100.00%
NP 17,386 23,489 24,362 15,390 15,333 11,376 9,284 11.01%
  YoY % -25.98% -3.58% 58.30% 0.37% 34.78% 22.53% -
  Horiz. % 187.27% 253.01% 262.41% 165.77% 165.16% 122.53% 100.00%
NP to SH 17,402 23,482 24,357 15,350 15,297 11,065 9,183 11.23%
  YoY % -25.89% -3.59% 58.68% 0.35% 38.25% 20.49% -
  Horiz. % 189.50% 255.71% 265.24% 167.16% 166.58% 120.49% 100.00%
Tax Rate 21.42 % 19.20 % 16.23 % 22.15 % 18.86 % 21.53 % 23.14 % -1.28%
  YoY % 11.56% 18.30% -26.73% 17.44% -12.40% -6.96% -
  Horiz. % 92.57% 82.97% 70.14% 95.72% 81.50% 93.04% 100.00%
Total Cost 242,079 228,116 208,765 218,093 198,941 190,432 150,028 8.29%
  YoY % 6.12% 9.27% -4.28% 9.63% 4.47% 26.93% -
  Horiz. % 161.36% 152.05% 139.15% 145.37% 132.60% 126.93% 100.00%
Net Worth 182,399 175,200 163,119 147,554 136,732 126,599 120,000 7.22%
  YoY % 4.11% 7.41% 10.55% 7.91% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.93% 122.96% 113.94% 105.50% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 9,600 10,800 7,197 5,697 5,399 4,200 2,422 25.77%
  YoY % -11.11% 50.05% 26.33% 5.52% 28.54% 73.38% -
  Horiz. % 396.23% 445.76% 297.07% 235.15% 222.86% 173.38% 100.00%
Div Payout % 55.17 % 45.99 % 29.55 % 37.12 % 35.30 % 37.96 % 26.38 % 13.07%
  YoY % 19.96% 55.63% -20.39% 5.16% -7.01% 43.90% -
  Horiz. % 209.14% 174.34% 112.02% 140.71% 133.81% 143.90% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 182,399 175,200 163,119 147,554 136,732 126,599 120,000 7.22%
  YoY % 4.11% 7.41% 10.55% 7.91% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.93% 122.96% 113.94% 105.50% 100.00%
NOSH 240,000 240,000 59,970 59,981 59,970 60,000 60,000 25.97%
  YoY % 0.00% 300.20% -0.02% 0.02% -0.05% 0.00% -
  Horiz. % 400.00% 400.00% 99.95% 99.97% 99.95% 100.00% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.70 % 9.34 % 10.45 % 6.59 % 7.16 % 5.64 % 5.83 % 2.34%
  YoY % -28.27% -10.62% 58.57% -7.96% 26.95% -3.26% -
  Horiz. % 114.92% 160.21% 179.25% 113.04% 122.81% 96.74% 100.00%
ROE 9.54 % 13.40 % 14.93 % 10.40 % 11.19 % 8.74 % 7.65 % 3.74%
  YoY % -28.81% -10.25% 43.56% -7.06% 28.03% 14.25% -
  Horiz. % 124.71% 175.16% 195.16% 135.95% 146.27% 114.25% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 108.11 104.84 388.74 389.26 357.30 336.35 265.52 -13.90%
  YoY % 3.12% -73.03% -0.13% 8.94% 6.23% 26.68% -
  Horiz. % 40.72% 39.48% 146.41% 146.60% 134.57% 126.68% 100.00%
EPS 7.25 9.78 40.62 25.59 25.51 18.44 15.31 -11.70%
  YoY % -25.87% -75.92% 58.73% 0.31% 38.34% 20.44% -
  Horiz. % 47.35% 63.88% 265.32% 167.15% 166.62% 120.44% 100.00%
DPS 4.00 4.50 12.00 9.50 9.00 7.00 4.04 -0.17%
  YoY % -11.11% -62.50% 26.32% 5.56% 28.57% 73.27% -
  Horiz. % 99.01% 111.39% 297.03% 235.15% 222.77% 173.27% 100.00%
NAPS 0.7600 0.7300 2.7200 2.4600 2.2800 2.1100 2.0000 -14.88%
  YoY % 4.11% -73.16% 10.57% 7.89% 8.06% 5.50% -
  Horiz. % 38.00% 36.50% 136.00% 123.00% 114.00% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 108.11 104.84 97.14 97.28 89.28 84.09 66.38 8.46%
  YoY % 3.12% 7.93% -0.14% 8.96% 6.17% 26.68% -
  Horiz. % 162.87% 157.94% 146.34% 146.55% 134.50% 126.68% 100.00%
EPS 7.25 9.78 10.15 6.40 6.37 4.61 3.83 11.21%
  YoY % -25.87% -3.65% 58.59% 0.47% 38.18% 20.37% -
  Horiz. % 189.30% 255.35% 265.01% 167.10% 166.32% 120.37% 100.00%
DPS 4.00 4.50 3.00 2.37 2.25 1.75 1.01 25.76%
  YoY % -11.11% 50.00% 26.58% 5.33% 28.57% 73.27% -
  Horiz. % 396.04% 445.54% 297.03% 234.65% 222.77% 173.27% 100.00%
NAPS 0.7600 0.7300 0.6797 0.6148 0.5697 0.5275 0.5000 7.22%
  YoY % 4.11% 7.40% 10.56% 7.92% 8.00% 5.50% -
  Horiz. % 152.00% 146.00% 135.94% 122.96% 113.94% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.6100 2.5000 5.8600 2.6500 1.8700 1.5400 1.6000 -
P/RPS 1.49 2.38 1.51 0.68 0.52 0.46 0.60 16.35%
  YoY % -37.39% 57.62% 122.06% 30.77% 13.04% -23.33% -
  Horiz. % 248.33% 396.67% 251.67% 113.33% 86.67% 76.67% 100.00%
P/EPS 22.20 25.55 14.43 10.36 7.33 8.35 10.45 13.37%
  YoY % -13.11% 77.06% 39.29% 41.34% -12.22% -20.10% -
  Horiz. % 212.44% 244.50% 138.09% 99.14% 70.14% 79.90% 100.00%
EY 4.50 3.91 6.93 9.66 13.64 11.98 9.57 -11.81%
  YoY % 15.09% -43.58% -28.26% -29.18% 13.86% 25.18% -
  Horiz. % 47.02% 40.86% 72.41% 100.94% 142.53% 125.18% 100.00%
DY 2.48 1.80 2.05 3.58 4.81 4.55 2.52 -0.27%
  YoY % 37.78% -12.20% -42.74% -25.57% 5.71% 80.56% -
  Horiz. % 98.41% 71.43% 81.35% 142.06% 190.87% 180.56% 100.00%
P/NAPS 2.12 3.42 2.15 1.08 0.82 0.73 0.80 17.62%
  YoY % -38.01% 59.07% 99.07% 31.71% 12.33% -8.75% -
  Horiz. % 265.00% 427.50% 268.75% 135.00% 102.50% 91.25% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 25/08/11 -
Price 1.6100 1.8200 5.7500 3.0000 1.7500 1.8800 1.4400 -
P/RPS 1.49 1.74 1.48 0.77 0.49 0.56 0.54 18.41%
  YoY % -14.37% 17.57% 92.21% 57.14% -12.50% 3.70% -
  Horiz. % 275.93% 322.22% 274.07% 142.59% 90.74% 103.70% 100.00%
P/EPS 22.20 18.60 14.16 11.72 6.86 10.19 9.41 15.36%
  YoY % 19.35% 31.36% 20.82% 70.85% -32.68% 8.29% -
  Horiz. % 235.92% 197.66% 150.48% 124.55% 72.90% 108.29% 100.00%
EY 4.50 5.38 7.06 8.53 14.58 9.81 10.63 -13.34%
  YoY % -16.36% -23.80% -17.23% -41.50% 48.62% -7.71% -
  Horiz. % 42.33% 50.61% 66.42% 80.24% 137.16% 92.29% 100.00%
DY 2.48 2.47 2.09 3.17 5.14 3.72 2.81 -2.06%
  YoY % 0.40% 18.18% -34.07% -38.33% 38.17% 32.38% -
  Horiz. % 88.26% 87.90% 74.38% 112.81% 182.92% 132.38% 100.00%
P/NAPS 2.12 2.49 2.11 1.22 0.77 0.89 0.72 19.70%
  YoY % -14.86% 18.01% 72.95% 58.44% -13.48% 23.61% -
  Horiz. % 294.44% 345.83% 293.06% 169.44% 106.94% 123.61% 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
 
 

123  212  365  1509 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.465+0.015 
 LAMBO 0.010.00 
 SAPNRG 0.10+0.005 
 ARMADA 0.17+0.005 
 VELESTO 0.160.00 
 MINETEC 0.18+0.01 
 HUBLINE 0.0450.00 
 HSI-C9J 0.165+0.02 
 KNM 0.15+0.005 
 HSI-H8M 0.515-0.09 

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