Highlights

[OFI] YoY TTM Result on 2015-12-31 [#3]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -6.09%    YoY -     63.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 294,722 279,985 254,598 240,451 233,484 225,647 212,405 5.61%
  YoY % 5.26% 9.97% 5.88% 2.98% 3.47% 6.23% -
  Horiz. % 138.75% 131.82% 119.86% 113.20% 109.92% 106.23% 100.00%
PBT 13,834 14,233 23,228 34,589 21,487 20,077 17,905 -4.21%
  YoY % -2.80% -38.72% -32.85% 60.98% 7.02% 12.13% -
  Horiz. % 77.26% 79.49% 129.73% 193.18% 120.01% 112.13% 100.00%
Tax -2,643 -3 -5,066 -5,470 -3,688 -4,572 -3,586 -4.96%
  YoY % -88,000.00% 99.94% 7.39% -48.32% 19.34% -27.50% -
  Horiz. % 73.70% 0.08% 141.27% 152.54% 102.84% 127.50% 100.00%
NP 11,191 14,230 18,162 29,119 17,799 15,505 14,319 -4.02%
  YoY % -21.36% -21.65% -37.63% 63.60% 14.80% 8.28% -
  Horiz. % 78.15% 99.38% 126.84% 203.36% 124.30% 108.28% 100.00%
NP to SH 11,191 14,242 18,156 29,113 17,767 15,503 14,138 -3.82%
  YoY % -21.42% -21.56% -37.64% 63.86% 14.60% 9.65% -
  Horiz. % 79.16% 100.74% 128.42% 205.92% 125.67% 109.65% 100.00%
Tax Rate 19.11 % 0.02 % 21.81 % 15.81 % 17.16 % 22.77 % 20.03 % -0.78%
  YoY % 95,450.00% -99.91% 37.95% -7.87% -24.64% 13.68% -
  Horiz. % 95.41% 0.10% 108.89% 78.93% 85.67% 113.68% 100.00%
Total Cost 283,531 265,755 236,436 211,332 215,685 210,142 198,086 6.16%
  YoY % 6.69% 12.40% 11.88% -2.02% 2.64% 6.09% -
  Horiz. % 143.14% 134.16% 119.36% 106.69% 108.88% 106.09% 100.00%
Net Worth 194,400 184,799 180,000 175,200 154,242 142,112 131,302 6.76%
  YoY % 5.19% 2.67% 2.74% 13.59% 8.54% 8.23% -
  Horiz. % 148.06% 140.74% 137.09% 133.43% 117.47% 108.23% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,400 8,400 9,600 10,797 5,698 4,798 4,798 -10.90%
  YoY % -71.43% -12.50% -11.09% 89.49% 18.76% -0.01% -
  Horiz. % 50.01% 175.04% 200.05% 225.01% 118.74% 99.99% 100.00%
Div Payout % 21.45 % 58.98 % 52.88 % 37.09 % 32.07 % 30.95 % 33.94 % -7.36%
  YoY % -63.63% 11.54% 42.57% 15.65% 3.62% -8.81% -
  Horiz. % 63.20% 173.78% 155.80% 109.28% 94.49% 91.19% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 194,400 184,799 180,000 175,200 154,242 142,112 131,302 6.76%
  YoY % 5.19% 2.67% 2.74% 13.59% 8.54% 8.23% -
  Horiz. % 148.06% 140.74% 137.09% 133.43% 117.47% 108.23% 100.00%
NOSH 240,000 240,000 240,000 240,000 60,016 59,963 59,955 25.99%
  YoY % 0.00% 0.00% 0.00% 299.89% 0.09% 0.01% -
  Horiz. % 400.30% 400.30% 400.30% 400.30% 100.10% 100.01% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.80 % 5.08 % 7.13 % 12.11 % 7.62 % 6.87 % 6.74 % -9.11%
  YoY % -25.20% -28.75% -41.12% 58.92% 10.92% 1.93% -
  Horiz. % 56.38% 75.37% 105.79% 179.67% 113.06% 101.93% 100.00%
ROE 5.76 % 7.71 % 10.09 % 16.62 % 11.52 % 10.91 % 10.77 % -9.90%
  YoY % -25.29% -23.59% -39.29% 44.27% 5.59% 1.30% -
  Horiz. % 53.48% 71.59% 93.69% 154.32% 106.96% 101.30% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 122.80 116.66 106.08 100.19 389.03 376.31 354.27 -16.18%
  YoY % 5.26% 9.97% 5.88% -74.25% 3.38% 6.22% -
  Horiz. % 34.66% 32.93% 29.94% 28.28% 109.81% 106.22% 100.00%
EPS 4.66 5.93 7.57 12.13 29.60 25.85 23.58 -23.67%
  YoY % -21.42% -21.66% -37.59% -59.02% 14.51% 9.63% -
  Horiz. % 19.76% 25.15% 32.10% 51.44% 125.53% 109.63% 100.00%
DPS 1.00 3.50 4.00 4.50 9.50 8.00 8.00 -29.28%
  YoY % -71.43% -12.50% -11.11% -52.63% 18.75% 0.00% -
  Horiz. % 12.50% 43.75% 50.00% 56.25% 118.75% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 2.5700 2.3700 2.1900 -15.27%
  YoY % 5.19% 2.67% 2.74% -71.60% 8.44% 8.22% -
  Horiz. % 36.99% 35.16% 34.25% 33.33% 117.35% 108.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 122.80 116.66 106.08 100.19 97.29 94.02 88.50 5.61%
  YoY % 5.26% 9.97% 5.88% 2.98% 3.48% 6.24% -
  Horiz. % 138.76% 131.82% 119.86% 113.21% 109.93% 106.24% 100.00%
EPS 4.66 5.93 7.57 12.13 7.40 6.46 5.89 -3.83%
  YoY % -21.42% -21.66% -37.59% 63.92% 14.55% 9.68% -
  Horiz. % 79.12% 100.68% 128.52% 205.94% 125.64% 109.68% 100.00%
DPS 1.00 3.50 4.00 4.50 2.37 2.00 2.00 -10.91%
  YoY % -71.43% -12.50% -11.11% 89.87% 18.50% 0.00% -
  Horiz. % 50.00% 175.00% 200.00% 225.00% 118.50% 100.00% 100.00%
NAPS 0.8100 0.7700 0.7500 0.7300 0.6427 0.5921 0.5471 6.76%
  YoY % 5.19% 2.67% 2.74% 13.58% 8.55% 8.23% -
  Horiz. % 148.05% 140.74% 137.09% 133.43% 117.47% 108.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6900 1.3700 1.3700 2.4700 2.7600 2.3000 1.6700 -
P/RPS 0.56 1.17 1.29 2.47 0.71 0.61 0.47 2.96%
  YoY % -52.14% -9.30% -47.77% 247.89% 16.39% 29.79% -
  Horiz. % 119.15% 248.94% 274.47% 525.53% 151.06% 129.79% 100.00%
P/EPS 14.80 23.09 18.11 20.36 9.32 8.90 7.08 13.07%
  YoY % -35.90% 27.50% -11.05% 118.45% 4.72% 25.71% -
  Horiz. % 209.04% 326.13% 255.79% 287.57% 131.64% 125.71% 100.00%
EY 6.76 4.33 5.52 4.91 10.73 11.24 14.12 -11.55%
  YoY % 56.12% -21.56% 12.42% -54.24% -4.54% -20.40% -
  Horiz. % 47.88% 30.67% 39.09% 34.77% 75.99% 79.60% 100.00%
DY 1.45 2.55 2.92 1.82 3.44 3.48 4.79 -18.05%
  YoY % -43.14% -12.67% 60.44% -47.09% -1.15% -27.35% -
  Horiz. % 30.27% 53.24% 60.96% 38.00% 71.82% 72.65% 100.00%
P/NAPS 0.85 1.78 1.83 3.38 1.07 0.97 0.76 1.88%
  YoY % -52.25% -2.73% -45.86% 215.89% 10.31% 27.63% -
  Horiz. % 111.84% 234.21% 240.79% 444.74% 140.79% 127.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 21/02/17 24/02/16 25/02/15 25/02/14 26/02/13 -
Price 0.7200 1.0700 1.5100 2.1300 3.0000 2.3200 1.7100 -
P/RPS 0.59 0.92 1.42 2.13 0.77 0.62 0.48 3.50%
  YoY % -35.87% -35.21% -33.33% 176.62% 24.19% 29.17% -
  Horiz. % 122.92% 191.67% 295.83% 443.75% 160.42% 129.17% 100.00%
P/EPS 15.44 18.03 19.96 17.56 10.13 8.97 7.25 13.42%
  YoY % -14.36% -9.67% 13.67% 73.35% 12.93% 23.72% -
  Horiz. % 212.97% 248.69% 275.31% 242.21% 139.72% 123.72% 100.00%
EY 6.48 5.55 5.01 5.70 9.87 11.14 13.79 -11.82%
  YoY % 16.76% 10.78% -12.11% -42.25% -11.40% -19.22% -
  Horiz. % 46.99% 40.25% 36.33% 41.33% 71.57% 80.78% 100.00%
DY 1.39 3.27 2.65 2.11 3.17 3.45 4.68 -18.31%
  YoY % -57.49% 23.40% 25.59% -33.44% -8.12% -26.28% -
  Horiz. % 29.70% 69.87% 56.62% 45.09% 67.74% 73.72% 100.00%
P/NAPS 0.89 1.39 2.01 2.92 1.17 0.98 0.78 2.22%
  YoY % -35.97% -30.85% -31.16% 149.57% 19.39% 25.64% -
  Horiz. % 114.10% 178.21% 257.69% 374.36% 150.00% 125.64% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS