Highlights

[OFI] YoY TTM Result on 2017-09-30 [#2]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -6.01%    YoY -     -9.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 277,842 288,805 272,724 255,555 234,959 231,615 220,330 3.94%
  YoY % -3.80% 5.90% 6.72% 8.77% 1.44% 5.12% -
  Horiz. % 126.10% 131.08% 123.78% 115.99% 106.64% 105.12% 100.00%
PBT 16,262 7,937 20,426 21,861 37,046 19,371 18,703 -2.30%
  YoY % 104.89% -61.14% -6.56% -40.99% 91.24% 3.57% -
  Horiz. % 86.95% 42.44% 109.21% 116.88% 198.08% 103.57% 100.00%
Tax -3,570 1,467 -4,083 -3,716 -6,038 -4,025 -4,042 -2.05%
  YoY % -343.35% 135.93% -9.88% 38.46% -50.01% 0.42% -
  Horiz. % 88.32% -36.29% 101.01% 91.93% 149.38% 99.58% 100.00%
NP 12,692 9,404 16,343 18,145 31,008 15,346 14,661 -2.37%
  YoY % 34.96% -42.46% -9.93% -41.48% 102.06% 4.67% -
  Horiz. % 86.57% 64.14% 111.47% 123.76% 211.50% 104.67% 100.00%
NP to SH 12,692 9,404 16,356 18,139 31,000 15,314 14,663 -2.38%
  YoY % 34.96% -42.50% -9.83% -41.49% 102.43% 4.44% -
  Horiz. % 86.56% 64.13% 111.55% 123.71% 211.42% 104.44% 100.00%
Tax Rate 21.95 % -18.48 % 19.99 % 17.00 % 16.30 % 20.78 % 21.61 % 0.26%
  YoY % 218.78% -192.45% 17.59% 4.29% -21.56% -3.84% -
  Horiz. % 101.57% -85.52% 92.50% 78.67% 75.43% 96.16% 100.00%
Total Cost 265,150 279,401 256,381 237,410 203,951 216,269 205,669 4.32%
  YoY % -5.10% 8.98% 7.99% 16.41% -5.70% 5.15% -
  Horiz. % 128.92% 135.85% 124.66% 115.43% 99.16% 105.15% 100.00%
Net Worth 192,000 189,600 184,799 177,600 170,399 148,091 138,499 5.59%
  YoY % 1.27% 2.60% 4.05% 4.23% 15.06% 6.93% -
  Horiz. % 138.63% 136.90% 133.43% 128.23% 123.03% 106.93% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 3,119 3,600 9,600 9,600 9,598 5,697 4,798 -6.92%
  YoY % -13.33% -62.50% 0.00% 0.02% 68.47% 18.74% -
  Horiz. % 65.03% 75.03% 200.08% 200.08% 200.04% 118.74% 100.00%
Div Payout % 24.58 % 38.28 % 58.69 % 52.92 % 30.96 % 37.20 % 32.72 % -4.65%
  YoY % -35.79% -34.78% 10.90% 70.93% -16.77% 13.69% -
  Horiz. % 75.12% 116.99% 179.37% 161.74% 94.62% 113.69% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 192,000 189,600 184,799 177,600 170,399 148,091 138,499 5.59%
  YoY % 1.27% 2.60% 4.05% 4.23% 15.06% 6.93% -
  Horiz. % 138.63% 136.90% 133.43% 128.23% 123.03% 106.93% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 59,955 59,956 25.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 300.29% -0.00% -
  Horiz. % 400.29% 400.29% 400.29% 400.29% 400.29% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.57 % 3.26 % 5.99 % 7.10 % 13.20 % 6.63 % 6.65 % -6.06%
  YoY % 40.18% -45.58% -15.63% -46.21% 99.10% -0.30% -
  Horiz. % 68.72% 49.02% 90.08% 106.77% 198.50% 99.70% 100.00%
ROE 6.61 % 4.96 % 8.85 % 10.21 % 18.19 % 10.34 % 10.59 % -7.55%
  YoY % 33.27% -43.95% -13.32% -43.87% 75.92% -2.36% -
  Horiz. % 62.42% 46.84% 83.57% 96.41% 171.77% 97.64% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 115.77 120.34 113.64 106.48 97.90 386.31 367.48 -17.50%
  YoY % -3.80% 5.90% 6.72% 8.76% -74.66% 5.12% -
  Horiz. % 31.50% 32.75% 30.92% 28.98% 26.64% 105.12% 100.00%
EPS 5.29 3.92 6.82 7.56 12.92 25.54 24.46 -22.52%
  YoY % 34.95% -42.52% -9.79% -41.49% -49.41% 4.42% -
  Horiz. % 21.63% 16.03% 27.88% 30.91% 52.82% 104.42% 100.00%
DPS 1.30 1.50 4.00 4.00 4.00 9.50 8.00 -26.12%
  YoY % -13.33% -62.50% 0.00% 0.00% -57.89% 18.75% -
  Horiz. % 16.25% 18.75% 50.00% 50.00% 50.00% 118.75% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 2.4700 2.3100 -16.19%
  YoY % 1.27% 2.60% 4.05% 4.23% -71.26% 6.93% -
  Horiz. % 34.63% 34.20% 33.33% 32.03% 30.74% 106.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 115.77 120.34 113.64 106.48 97.90 96.51 91.80 3.94%
  YoY % -3.80% 5.90% 6.72% 8.76% 1.44% 5.13% -
  Horiz. % 126.11% 131.09% 123.79% 115.99% 106.64% 105.13% 100.00%
EPS 5.29 3.92 6.82 7.56 12.92 6.38 6.11 -2.37%
  YoY % 34.95% -42.52% -9.79% -41.49% 102.51% 4.42% -
  Horiz. % 86.58% 64.16% 111.62% 123.73% 211.46% 104.42% 100.00%
DPS 1.30 1.50 4.00 4.00 4.00 2.37 2.00 -6.92%
  YoY % -13.33% -62.50% 0.00% 0.00% 68.78% 18.50% -
  Horiz. % 65.00% 75.00% 200.00% 200.00% 200.00% 118.50% 100.00%
NAPS 0.8000 0.7900 0.7700 0.7400 0.7100 0.6170 0.5771 5.59%
  YoY % 1.27% 2.60% 4.05% 4.23% 15.07% 6.91% -
  Horiz. % 138.62% 136.89% 133.43% 128.23% 123.03% 106.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6600 0.8050 1.5700 1.7400 1.5100 2.9900 2.0200 -
P/RPS 0.57 0.67 1.38 1.63 1.54 0.77 0.55 0.60%
  YoY % -14.93% -51.45% -15.34% 5.84% 100.00% 40.00% -
  Horiz. % 103.64% 121.82% 250.91% 296.36% 280.00% 140.00% 100.00%
P/EPS 12.48 20.54 23.04 23.02 11.69 11.71 8.26 7.12%
  YoY % -39.24% -10.85% 0.09% 96.92% -0.17% 41.77% -
  Horiz. % 151.09% 248.67% 278.93% 278.69% 141.53% 141.77% 100.00%
EY 8.01 4.87 4.34 4.34 8.55 8.54 12.11 -6.65%
  YoY % 64.48% 12.21% 0.00% -49.24% 0.12% -29.48% -
  Horiz. % 66.14% 40.21% 35.84% 35.84% 70.60% 70.52% 100.00%
DY 1.97 1.86 2.55 2.30 2.65 3.18 3.96 -10.98%
  YoY % 5.91% -27.06% 10.87% -13.21% -16.67% -19.70% -
  Horiz. % 49.75% 46.97% 64.39% 58.08% 66.92% 80.30% 100.00%
P/NAPS 0.83 1.02 2.04 2.35 2.13 1.21 0.87 -0.78%
  YoY % -18.63% -50.00% -13.19% 10.33% 76.03% 39.08% -
  Horiz. % 95.40% 117.24% 234.48% 270.11% 244.83% 139.08% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 22/11/17 24/11/16 26/11/15 26/11/14 21/11/13 -
Price 0.7500 0.6700 1.4600 1.4400 2.3500 2.9700 2.2400 -
P/RPS 0.65 0.56 1.28 1.35 2.40 0.77 0.61 1.06%
  YoY % 16.07% -56.25% -5.19% -43.75% 211.69% 26.23% -
  Horiz. % 106.56% 91.80% 209.84% 221.31% 393.44% 126.23% 100.00%
P/EPS 14.18 17.10 21.42 19.05 18.19 11.63 9.16 7.55%
  YoY % -17.08% -20.17% 12.44% 4.73% 56.41% 26.97% -
  Horiz. % 154.80% 186.68% 233.84% 207.97% 198.58% 126.97% 100.00%
EY 7.05 5.85 4.67 5.25 5.50 8.60 10.92 -7.03%
  YoY % 20.51% 25.27% -11.05% -4.55% -36.05% -21.25% -
  Horiz. % 64.56% 53.57% 42.77% 48.08% 50.37% 78.75% 100.00%
DY 1.73 2.24 2.74 2.78 1.70 3.20 3.57 -11.37%
  YoY % -22.77% -18.25% -1.44% 63.53% -46.88% -10.36% -
  Horiz. % 48.46% 62.75% 76.75% 77.87% 47.62% 89.64% 100.00%
P/NAPS 0.94 0.85 1.90 1.95 3.31 1.20 0.97 -0.52%
  YoY % 10.59% -55.26% -2.56% -41.09% 175.83% 23.71% -
  Horiz. % 96.91% 87.63% 195.88% 201.03% 341.24% 123.71% 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.
 


 

336  354  478  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.69+0.05 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 ARMADA 0.49+0.03 
 HSI-H8F 0.25+0.02 
 DGB 0.145+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers