Highlights

[OFI] YoY TTM Result on 2015-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     13.24%    YoY -     58.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 288,422 259,465 251,605 233,127 233,483 214,274 201,808 6.13%
  YoY % 11.16% 3.12% 7.93% -0.15% 8.96% 6.18% -
  Horiz. % 142.92% 128.57% 124.68% 115.52% 115.70% 106.18% 100.00%
PBT 8,413 22,126 29,072 29,082 19,769 18,898 14,497 -8.67%
  YoY % -61.98% -23.89% -0.03% 47.11% 4.61% 30.36% -
  Horiz. % 58.03% 152.62% 200.54% 200.61% 136.37% 130.36% 100.00%
Tax 2,658 -4,740 -5,583 -4,720 -4,379 -3,565 -3,121 -
  YoY % 156.08% 15.10% -18.28% -7.79% -22.83% -14.23% -
  Horiz. % -85.17% 151.87% 178.88% 151.23% 140.31% 114.23% 100.00%
NP 11,071 17,386 23,489 24,362 15,390 15,333 11,376 -0.45%
  YoY % -36.32% -25.98% -3.58% 58.30% 0.37% 34.78% -
  Horiz. % 97.32% 152.83% 206.48% 214.15% 135.28% 134.78% 100.00%
NP to SH 11,071 17,402 23,482 24,357 15,350 15,297 11,065 0.01%
  YoY % -36.38% -25.89% -3.59% 58.68% 0.35% 38.25% -
  Horiz. % 100.05% 157.27% 212.22% 220.13% 138.73% 138.25% 100.00%
Tax Rate -31.59 % 21.42 % 19.20 % 16.23 % 22.15 % 18.86 % 21.53 % -
  YoY % -247.48% 11.56% 18.30% -26.73% 17.44% -12.40% -
  Horiz. % -146.73% 99.49% 89.18% 75.38% 102.88% 87.60% 100.00%
Total Cost 277,351 242,079 228,116 208,765 218,093 198,941 190,432 6.46%
  YoY % 14.57% 6.12% 9.27% -4.28% 9.63% 4.47% -
  Horiz. % 145.64% 127.12% 119.79% 109.63% 114.53% 104.47% 100.00%
Net Worth 187,199 182,399 175,200 163,119 147,554 136,732 126,599 6.73%
  YoY % 2.63% 4.11% 7.41% 10.55% 7.91% 8.00% -
  Horiz. % 147.87% 144.08% 138.39% 128.85% 116.55% 108.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,800 9,600 10,800 7,197 5,697 5,399 4,200 2.25%
  YoY % -50.00% -11.11% 50.05% 26.33% 5.52% 28.54% -
  Horiz. % 114.27% 228.53% 257.10% 171.34% 135.63% 128.54% 100.00%
Div Payout % 43.36 % 55.17 % 45.99 % 29.55 % 37.12 % 35.30 % 37.96 % 2.24%
  YoY % -21.41% 19.96% 55.63% -20.39% 5.16% -7.01% -
  Horiz. % 114.23% 145.34% 121.15% 77.85% 97.79% 92.99% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 187,199 182,399 175,200 163,119 147,554 136,732 126,599 6.73%
  YoY % 2.63% 4.11% 7.41% 10.55% 7.91% 8.00% -
  Horiz. % 147.87% 144.08% 138.39% 128.85% 116.55% 108.00% 100.00%
NOSH 240,000 240,000 240,000 59,970 59,981 59,970 60,000 25.98%
  YoY % 0.00% 0.00% 300.20% -0.02% 0.02% -0.05% -
  Horiz. % 400.00% 400.00% 400.00% 99.95% 99.97% 99.95% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.84 % 6.70 % 9.34 % 10.45 % 6.59 % 7.16 % 5.64 % -6.20%
  YoY % -42.69% -28.27% -10.62% 58.57% -7.96% 26.95% -
  Horiz. % 68.09% 118.79% 165.60% 185.28% 116.84% 126.95% 100.00%
ROE 5.91 % 9.54 % 13.40 % 14.93 % 10.40 % 11.19 % 8.74 % -6.31%
  YoY % -38.05% -28.81% -10.25% 43.56% -7.06% 28.03% -
  Horiz. % 67.62% 109.15% 153.32% 170.82% 118.99% 128.03% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 120.18 108.11 104.84 388.74 389.26 357.30 336.35 -15.76%
  YoY % 11.16% 3.12% -73.03% -0.13% 8.94% 6.23% -
  Horiz. % 35.73% 32.14% 31.17% 115.58% 115.73% 106.23% 100.00%
EPS 4.61 7.25 9.78 40.62 25.59 25.51 18.44 -20.62%
  YoY % -36.41% -25.87% -75.92% 58.73% 0.31% 38.34% -
  Horiz. % 25.00% 39.32% 53.04% 220.28% 138.77% 138.34% 100.00%
DPS 2.00 4.00 4.50 12.00 9.50 9.00 7.00 -18.84%
  YoY % -50.00% -11.11% -62.50% 26.32% 5.56% 28.57% -
  Horiz. % 28.57% 57.14% 64.29% 171.43% 135.71% 128.57% 100.00%
NAPS 0.7800 0.7600 0.7300 2.7200 2.4600 2.2800 2.1100 -15.28%
  YoY % 2.63% 4.11% -73.16% 10.57% 7.89% 8.06% -
  Horiz. % 36.97% 36.02% 34.60% 128.91% 116.59% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 120.18 108.11 104.84 97.14 97.28 89.28 84.09 6.13%
  YoY % 11.16% 3.12% 7.93% -0.14% 8.96% 6.17% -
  Horiz. % 142.92% 128.56% 124.68% 115.52% 115.69% 106.17% 100.00%
EPS 4.61 7.25 9.78 10.15 6.40 6.37 4.61 -
  YoY % -36.41% -25.87% -3.65% 58.59% 0.47% 38.18% -
  Horiz. % 100.00% 157.27% 212.15% 220.17% 138.83% 138.18% 100.00%
DPS 2.00 4.00 4.50 3.00 2.37 2.25 1.75 2.25%
  YoY % -50.00% -11.11% 50.00% 26.58% 5.33% 28.57% -
  Horiz. % 114.29% 228.57% 257.14% 171.43% 135.43% 128.57% 100.00%
NAPS 0.7800 0.7600 0.7300 0.6797 0.6148 0.5697 0.5275 6.73%
  YoY % 2.63% 4.11% 7.40% 10.56% 7.92% 8.00% -
  Horiz. % 147.87% 144.08% 138.39% 128.85% 116.55% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9550 1.6100 2.5000 5.8600 2.6500 1.8700 1.5400 -
P/RPS 0.79 1.49 2.38 1.51 0.68 0.52 0.46 9.43%
  YoY % -46.98% -37.39% 57.62% 122.06% 30.77% 13.04% -
  Horiz. % 171.74% 323.91% 517.39% 328.26% 147.83% 113.04% 100.00%
P/EPS 20.70 22.20 25.55 14.43 10.36 7.33 8.35 16.33%
  YoY % -6.76% -13.11% 77.06% 39.29% 41.34% -12.22% -
  Horiz. % 247.90% 265.87% 305.99% 172.81% 124.07% 87.78% 100.00%
EY 4.83 4.50 3.91 6.93 9.66 13.64 11.98 -14.04%
  YoY % 7.33% 15.09% -43.58% -28.26% -29.18% 13.86% -
  Horiz. % 40.32% 37.56% 32.64% 57.85% 80.63% 113.86% 100.00%
DY 2.09 2.48 1.80 2.05 3.58 4.81 4.55 -12.16%
  YoY % -15.73% 37.78% -12.20% -42.74% -25.57% 5.71% -
  Horiz. % 45.93% 54.51% 39.56% 45.05% 78.68% 105.71% 100.00%
P/NAPS 1.22 2.12 3.42 2.15 1.08 0.82 0.73 8.93%
  YoY % -42.45% -38.01% 59.07% 99.07% 31.71% 12.33% -
  Horiz. % 167.12% 290.41% 468.49% 294.52% 147.95% 112.33% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 23/08/16 26/08/15 28/08/14 28/08/13 28/08/12 -
Price 0.8500 1.6100 1.8200 5.7500 3.0000 1.7500 1.8800 -
P/RPS 0.71 1.49 1.74 1.48 0.77 0.49 0.56 4.03%
  YoY % -52.35% -14.37% 17.57% 92.21% 57.14% -12.50% -
  Horiz. % 126.79% 266.07% 310.71% 264.29% 137.50% 87.50% 100.00%
P/EPS 18.43 22.20 18.60 14.16 11.72 6.86 10.19 10.38%
  YoY % -16.98% 19.35% 31.36% 20.82% 70.85% -32.68% -
  Horiz. % 180.86% 217.86% 182.53% 138.96% 115.01% 67.32% 100.00%
EY 5.43 4.50 5.38 7.06 8.53 14.58 9.81 -9.38%
  YoY % 20.67% -16.36% -23.80% -17.23% -41.50% 48.62% -
  Horiz. % 55.35% 45.87% 54.84% 71.97% 86.95% 148.62% 100.00%
DY 2.35 2.48 2.47 2.09 3.17 5.14 3.72 -7.37%
  YoY % -5.24% 0.40% 18.18% -34.07% -38.33% 38.17% -
  Horiz. % 63.17% 66.67% 66.40% 56.18% 85.22% 138.17% 100.00%
P/NAPS 1.09 2.12 2.49 2.11 1.22 0.77 0.89 3.43%
  YoY % -48.58% -14.86% 18.01% 72.95% 58.44% -13.48% -
  Horiz. % 122.47% 238.20% 279.78% 237.08% 137.08% 86.52% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers