Highlights

[OFI] YoY TTM Result on 2019-06-30 [#1]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     -8.01%    YoY -     21.57%
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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers