Highlights

[OFI] YoY TTM Result on 2016-03-31 [#4]

Stock [OFI]: ORIENTAL FOOD INDUSTRIES HOLDINGS BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -12.55%    YoY -     18.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 286,838 288,310 256,083 244,922 237,028 226,889 212,100 5.16%
  YoY % -0.51% 12.58% 4.56% 3.33% 4.47% 6.97% -
  Horiz. % 135.24% 135.93% 120.74% 115.47% 111.75% 106.97% 100.00%
PBT 18,173 8,254 23,062 32,060 25,424 20,641 16,311 1.82%
  YoY % 120.17% -64.21% -28.07% 26.10% 23.17% 26.55% -
  Horiz. % 111.42% 50.60% 141.39% 196.55% 155.87% 126.55% 100.00%
Tax -3,542 2,943 -4,829 -6,584 -3,915 -4,434 -3,459 0.40%
  YoY % -220.35% 160.94% 26.66% -68.17% 11.71% -28.19% -
  Horiz. % 102.40% -85.08% 139.61% 190.34% 113.18% 128.19% 100.00%
NP 14,631 11,197 18,233 25,476 21,509 16,207 12,852 2.18%
  YoY % 30.67% -38.59% -28.43% 18.44% 32.71% 26.10% -
  Horiz. % 113.84% 87.12% 141.87% 198.23% 167.36% 126.10% 100.00%
NP to SH 14,631 11,202 18,245 25,459 21,509 16,171 12,773 2.29%
  YoY % 30.61% -38.60% -28.34% 18.36% 33.01% 26.60% -
  Horiz. % 114.55% 87.70% 142.84% 199.32% 168.39% 126.60% 100.00%
Tax Rate 19.49 % -35.66 % 20.94 % 20.54 % 15.40 % 21.48 % 21.21 % -1.40%
  YoY % 154.66% -270.30% 1.95% 33.38% -28.31% 1.27% -
  Horiz. % 91.89% -168.13% 98.73% 96.84% 72.61% 101.27% 100.00%
Total Cost 272,207 277,113 237,850 219,446 215,519 210,682 199,248 5.34%
  YoY % -1.77% 16.51% 8.39% 1.82% 2.30% 5.74% -
  Horiz. % 136.62% 139.08% 119.37% 110.14% 108.17% 105.74% 100.00%
Net Worth 192,000 184,799 182,399 172,800 160,136 119,958 132,653 6.35%
  YoY % 3.90% 1.32% 5.56% 7.91% 33.49% -9.57% -
  Horiz. % 144.74% 139.31% 137.50% 130.26% 120.72% 90.43% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,079 6,000 9,600 10,199 6,597 5,697 4,799 -2.67%
  YoY % -32.00% -37.50% -5.87% 54.58% 15.81% 18.69% -
  Horiz. % 85.00% 125.00% 200.00% 212.48% 137.46% 118.69% 100.00%
Div Payout % 27.89 % 53.56 % 52.62 % 40.06 % 30.67 % 35.23 % 37.58 % -4.85%
  YoY % -47.93% 1.79% 31.35% 30.62% -12.94% -6.25% -
  Horiz. % 74.22% 142.52% 140.02% 106.60% 81.61% 93.75% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 192,000 184,799 182,399 172,800 160,136 119,958 132,653 6.35%
  YoY % 3.90% 1.32% 5.56% 7.91% 33.49% -9.57% -
  Horiz. % 144.74% 139.31% 137.50% 130.26% 120.72% 90.43% 100.00%
NOSH 240,000 240,000 240,000 240,000 59,976 59,979 60,024 25.97%
  YoY % 0.00% 0.00% 0.00% 300.16% -0.01% -0.08% -
  Horiz. % 399.84% 399.84% 399.84% 399.84% 99.92% 99.92% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.10 % 3.88 % 7.12 % 10.40 % 9.07 % 7.14 % 6.06 % -2.83%
  YoY % 31.44% -45.51% -31.54% 14.66% 27.03% 17.82% -
  Horiz. % 84.16% 64.03% 117.49% 171.62% 149.67% 117.82% 100.00%
ROE 7.62 % 6.06 % 10.00 % 14.73 % 13.43 % 13.48 % 9.63 % -3.82%
  YoY % 25.74% -39.40% -32.11% 9.68% -0.37% 39.98% -
  Horiz. % 79.13% 62.93% 103.84% 152.96% 139.46% 139.98% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 119.52 120.13 106.70 102.05 395.20 378.28 353.36 -16.52%
  YoY % -0.51% 12.59% 4.56% -74.18% 4.47% 7.05% -
  Horiz. % 33.82% 34.00% 30.20% 28.88% 111.84% 107.05% 100.00%
EPS 6.10 4.67 7.60 10.61 35.86 26.96 21.28 -18.79%
  YoY % 30.62% -38.55% -28.37% -70.41% 33.01% 26.69% -
  Horiz. % 28.67% 21.95% 35.71% 49.86% 168.52% 126.69% 100.00%
DPS 1.70 2.50 4.00 4.25 11.00 9.50 8.00 -22.74%
  YoY % -32.00% -37.50% -5.88% -61.36% 15.79% 18.75% -
  Horiz. % 21.25% 31.25% 50.00% 53.12% 137.50% 118.75% 100.00%
NAPS 0.8000 0.7700 0.7600 0.7200 2.6700 2.0000 2.2100 -15.57%
  YoY % 3.90% 1.32% 5.56% -73.03% 33.50% -9.50% -
  Horiz. % 36.20% 34.84% 34.39% 32.58% 120.81% 90.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 119.52 120.13 106.70 102.05 98.76 94.54 88.38 5.16%
  YoY % -0.51% 12.59% 4.56% 3.33% 4.46% 6.97% -
  Horiz. % 135.23% 135.92% 120.73% 115.47% 111.74% 106.97% 100.00%
EPS 6.10 4.67 7.60 10.61 8.96 6.74 5.32 2.31%
  YoY % 30.62% -38.55% -28.37% 18.42% 32.94% 26.69% -
  Horiz. % 114.66% 87.78% 142.86% 199.44% 168.42% 126.69% 100.00%
DPS 1.70 2.50 4.00 4.25 2.75 2.37 2.00 -2.67%
  YoY % -32.00% -37.50% -5.88% 54.55% 16.03% 18.50% -
  Horiz. % 85.00% 125.00% 200.00% 212.50% 137.50% 118.50% 100.00%
NAPS 0.8000 0.7700 0.7600 0.7200 0.6672 0.4998 0.5527 6.35%
  YoY % 3.90% 1.32% 5.56% 7.91% 33.49% -9.57% -
  Horiz. % 144.74% 139.32% 137.51% 130.27% 120.72% 90.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7700 0.9550 1.5600 2.2900 4.1900 2.4600 1.7000 -
P/RPS 0.64 0.79 1.46 2.24 1.06 0.65 0.48 4.91%
  YoY % -18.99% -45.89% -34.82% 111.32% 63.08% 35.42% -
  Horiz. % 133.33% 164.58% 304.17% 466.67% 220.83% 135.42% 100.00%
P/EPS 12.63 20.46 20.52 21.59 11.68 9.12 7.99 7.93%
  YoY % -38.27% -0.29% -4.96% 84.85% 28.07% 14.14% -
  Horiz. % 158.07% 256.07% 256.82% 270.21% 146.18% 114.14% 100.00%
EY 7.92 4.89 4.87 4.63 8.56 10.96 12.52 -7.35%
  YoY % 61.96% 0.41% 5.18% -45.91% -21.90% -12.46% -
  Horiz. % 63.26% 39.06% 38.90% 36.98% 68.37% 87.54% 100.00%
DY 2.21 2.62 2.56 1.86 2.63 3.86 4.71 -11.84%
  YoY % -15.65% 2.34% 37.63% -29.28% -31.87% -18.05% -
  Horiz. % 46.92% 55.63% 54.35% 39.49% 55.84% 81.95% 100.00%
P/NAPS 0.96 1.24 2.05 3.18 1.57 1.23 0.77 3.74%
  YoY % -22.58% -39.51% -35.53% 102.55% 27.64% 59.74% -
  Horiz. % 124.68% 161.04% 266.23% 412.99% 203.90% 159.74% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 29/05/17 26/05/16 21/05/15 29/05/14 28/05/13 -
Price 0.8050 0.9300 1.6500 2.1000 5.9900 2.6700 2.0100 -
P/RPS 0.67 0.77 1.55 2.06 1.52 0.71 0.57 2.73%
  YoY % -12.99% -50.32% -24.76% 35.53% 114.08% 24.56% -
  Horiz. % 117.54% 135.09% 271.93% 361.40% 266.67% 124.56% 100.00%
P/EPS 13.20 19.93 21.70 19.80 16.70 9.90 9.45 5.73%
  YoY % -33.77% -8.16% 9.60% 18.56% 68.69% 4.76% -
  Horiz. % 139.68% 210.90% 229.63% 209.52% 176.72% 104.76% 100.00%
EY 7.57 5.02 4.61 5.05 5.99 10.10 10.59 -5.44%
  YoY % 50.80% 8.89% -8.71% -15.69% -40.69% -4.63% -
  Horiz. % 71.48% 47.40% 43.53% 47.69% 56.56% 95.37% 100.00%
DY 2.11 2.69 2.42 2.02 1.84 3.56 3.98 -10.03%
  YoY % -21.56% 11.16% 19.80% 9.78% -48.31% -10.55% -
  Horiz. % 53.02% 67.59% 60.80% 50.75% 46.23% 89.45% 100.00%
P/NAPS 1.01 1.21 2.17 2.92 2.24 1.34 0.91 1.75%
  YoY % -16.53% -44.24% -25.68% 30.36% 67.16% 47.25% -
  Horiz. % 110.99% 132.97% 238.46% 320.88% 246.15% 147.25% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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