Highlights

[OFI] YoY TTM Result on 2017-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -4.62%    YoY -     -25.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 283,456 288,422 259,465 251,605 233,127 233,483 214,274 4.77%
  YoY % -1.72% 11.16% 3.12% 7.93% -0.15% 8.96% -
  Horiz. % 132.29% 134.60% 121.09% 117.42% 108.80% 108.96% 100.00%
PBT 16,827 8,413 22,126 29,072 29,082 19,769 18,898 -1.92%
  YoY % 100.01% -61.98% -23.89% -0.03% 47.11% 4.61% -
  Horiz. % 89.04% 44.52% 117.08% 153.84% 153.89% 104.61% 100.00%
Tax -3,368 2,658 -4,740 -5,583 -4,720 -4,379 -3,565 -0.94%
  YoY % -226.71% 156.08% 15.10% -18.28% -7.79% -22.83% -
  Horiz. % 94.47% -74.56% 132.96% 156.61% 132.40% 122.83% 100.00%
NP 13,459 11,071 17,386 23,489 24,362 15,390 15,333 -2.15%
  YoY % 21.57% -36.32% -25.98% -3.58% 58.30% 0.37% -
  Horiz. % 87.78% 72.20% 113.39% 153.19% 158.89% 100.37% 100.00%
NP to SH 13,459 11,071 17,402 23,482 24,357 15,350 15,297 -2.11%
  YoY % 21.57% -36.38% -25.89% -3.59% 58.68% 0.35% -
  Horiz. % 87.98% 72.37% 113.76% 153.51% 159.23% 100.35% 100.00%
Tax Rate 20.02 % -31.59 % 21.42 % 19.20 % 16.23 % 22.15 % 18.86 % 1.00%
  YoY % 163.37% -247.48% 11.56% 18.30% -26.73% 17.44% -
  Horiz. % 106.15% -167.50% 113.57% 101.80% 86.06% 117.44% 100.00%
Total Cost 269,997 277,351 242,079 228,116 208,765 218,093 198,941 5.22%
  YoY % -2.65% 14.57% 6.12% 9.27% -4.28% 9.63% -
  Horiz. % 135.72% 139.41% 121.68% 114.67% 104.94% 109.63% 100.00%
Net Worth 192,000 187,199 182,399 175,200 163,119 147,554 136,732 5.82%
  YoY % 2.56% 2.63% 4.11% 7.41% 10.55% 7.91% -
  Horiz. % 140.42% 136.91% 133.40% 128.13% 119.30% 107.91% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 3,599 4,800 9,600 10,800 7,197 5,697 5,399 -6.53%
  YoY % -25.00% -50.00% -11.11% 50.05% 26.33% 5.52% -
  Horiz. % 66.67% 88.90% 177.80% 200.02% 133.30% 105.52% 100.00%
Div Payout % 26.75 % 43.36 % 55.17 % 45.99 % 29.55 % 37.12 % 35.30 % -4.52%
  YoY % -38.31% -21.41% 19.96% 55.63% -20.39% 5.16% -
  Horiz. % 75.78% 122.83% 156.29% 130.28% 83.71% 105.16% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 192,000 187,199 182,399 175,200 163,119 147,554 136,732 5.82%
  YoY % 2.56% 2.63% 4.11% 7.41% 10.55% 7.91% -
  Horiz. % 140.42% 136.91% 133.40% 128.13% 119.30% 107.91% 100.00%
NOSH 240,000 240,000 240,000 240,000 59,970 59,981 59,970 25.99%
  YoY % 0.00% 0.00% 0.00% 300.20% -0.02% 0.02% -
  Horiz. % 400.20% 400.20% 400.20% 400.20% 100.00% 100.02% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.75 % 3.84 % 6.70 % 9.34 % 10.45 % 6.59 % 7.16 % -6.61%
  YoY % 23.70% -42.69% -28.27% -10.62% 58.57% -7.96% -
  Horiz. % 66.34% 53.63% 93.58% 130.45% 145.95% 92.04% 100.00%
ROE 7.01 % 5.91 % 9.54 % 13.40 % 14.93 % 10.40 % 11.19 % -7.50%
  YoY % 18.61% -38.05% -28.81% -10.25% 43.56% -7.06% -
  Horiz. % 62.65% 52.82% 85.25% 119.75% 133.42% 92.94% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 118.11 120.18 108.11 104.84 388.74 389.26 357.30 -16.84%
  YoY % -1.72% 11.16% 3.12% -73.03% -0.13% 8.94% -
  Horiz. % 33.06% 33.64% 30.26% 29.34% 108.80% 108.94% 100.00%
EPS 5.61 4.61 7.25 9.78 40.62 25.59 25.51 -22.30%
  YoY % 21.69% -36.41% -25.87% -75.92% 58.73% 0.31% -
  Horiz. % 21.99% 18.07% 28.42% 38.34% 159.23% 100.31% 100.00%
DPS 1.50 2.00 4.00 4.50 12.00 9.50 9.00 -25.81%
  YoY % -25.00% -50.00% -11.11% -62.50% 26.32% 5.56% -
  Horiz. % 16.67% 22.22% 44.44% 50.00% 133.33% 105.56% 100.00%
NAPS 0.8000 0.7800 0.7600 0.7300 2.7200 2.4600 2.2800 -16.01%
  YoY % 2.56% 2.63% 4.11% -73.16% 10.57% 7.89% -
  Horiz. % 35.09% 34.21% 33.33% 32.02% 119.30% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 118.11 120.18 108.11 104.84 97.14 97.28 89.28 4.77%
  YoY % -1.72% 11.16% 3.12% 7.93% -0.14% 8.96% -
  Horiz. % 132.29% 134.61% 121.09% 117.43% 108.80% 108.96% 100.00%
EPS 5.61 4.61 7.25 9.78 10.15 6.40 6.37 -2.09%
  YoY % 21.69% -36.41% -25.87% -3.65% 58.59% 0.47% -
  Horiz. % 88.07% 72.37% 113.81% 153.53% 159.34% 100.47% 100.00%
DPS 1.50 2.00 4.00 4.50 3.00 2.37 2.25 -6.53%
  YoY % -25.00% -50.00% -11.11% 50.00% 26.58% 5.33% -
  Horiz. % 66.67% 88.89% 177.78% 200.00% 133.33% 105.33% 100.00%
NAPS 0.8000 0.7800 0.7600 0.7300 0.6797 0.6148 0.5697 5.82%
  YoY % 2.56% 2.63% 4.11% 7.40% 10.56% 7.92% -
  Horiz. % 140.42% 136.91% 133.40% 128.14% 119.31% 107.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7600 0.9550 1.6100 2.5000 5.8600 2.6500 1.8700 -
P/RPS 0.64 0.79 1.49 2.38 1.51 0.68 0.52 3.52%
  YoY % -18.99% -46.98% -37.39% 57.62% 122.06% 30.77% -
  Horiz. % 123.08% 151.92% 286.54% 457.69% 290.38% 130.77% 100.00%
P/EPS 13.55 20.70 22.20 25.55 14.43 10.36 7.33 10.78%
  YoY % -34.54% -6.76% -13.11% 77.06% 39.29% 41.34% -
  Horiz. % 184.86% 282.40% 302.86% 348.57% 196.86% 141.34% 100.00%
EY 7.38 4.83 4.50 3.91 6.93 9.66 13.64 -9.73%
  YoY % 52.80% 7.33% 15.09% -43.58% -28.26% -29.18% -
  Horiz. % 54.11% 35.41% 32.99% 28.67% 50.81% 70.82% 100.00%
DY 1.97 2.09 2.48 1.80 2.05 3.58 4.81 -13.82%
  YoY % -5.74% -15.73% 37.78% -12.20% -42.74% -25.57% -
  Horiz. % 40.96% 43.45% 51.56% 37.42% 42.62% 74.43% 100.00%
P/NAPS 0.95 1.22 2.12 3.42 2.15 1.08 0.82 2.48%
  YoY % -22.13% -42.45% -38.01% 59.07% 99.07% 31.71% -
  Horiz. % 115.85% 148.78% 258.54% 417.07% 262.20% 131.71% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 24/08/17 23/08/16 26/08/15 28/08/14 28/08/13 -
Price 0.7000 0.8500 1.6100 1.8200 5.7500 3.0000 1.7500 -
P/RPS 0.59 0.71 1.49 1.74 1.48 0.77 0.49 3.14%
  YoY % -16.90% -52.35% -14.37% 17.57% 92.21% 57.14% -
  Horiz. % 120.41% 144.90% 304.08% 355.10% 302.04% 157.14% 100.00%
P/EPS 12.48 18.43 22.20 18.60 14.16 11.72 6.86 10.48%
  YoY % -32.28% -16.98% 19.35% 31.36% 20.82% 70.85% -
  Horiz. % 181.92% 268.66% 323.62% 271.14% 206.41% 170.85% 100.00%
EY 8.01 5.43 4.50 5.38 7.06 8.53 14.58 -9.50%
  YoY % 47.51% 20.67% -16.36% -23.80% -17.23% -41.50% -
  Horiz. % 54.94% 37.24% 30.86% 36.90% 48.42% 58.50% 100.00%
DY 2.14 2.35 2.48 2.47 2.09 3.17 5.14 -13.58%
  YoY % -8.94% -5.24% 0.40% 18.18% -34.07% -38.33% -
  Horiz. % 41.63% 45.72% 48.25% 48.05% 40.66% 61.67% 100.00%
P/NAPS 0.88 1.09 2.12 2.49 2.11 1.22 0.77 2.25%
  YoY % -19.27% -48.58% -14.86% 18.01% 72.95% 58.44% -
  Horiz. % 114.29% 141.56% 275.32% 323.38% 274.03% 158.44% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

297  283  410  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.665+0.005 
 EKOVEST 0.375-0.005 
 HSI-C9J 0.18-0.025 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers