[OFI] YoY TTM Result on 30-Jun-2016 [#1]

Stock

[OFI] ORIENTAL FOOD INDUSTRIES HLDG

Announcement Date

23-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -7.77%

YoY- -3.59%

Quarter Report

OFI-QR as at 30 June 2016.pdf

Latest QR

Upcoming QR

OFI's Result

OFI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
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	-1.91%
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	-2.14%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,459	11,071	17,402	23,482	24,357	15,350	15,297	-2.10%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.02%	-31.59%	21.42%	19.20%	16.23%	22.15%	18.86%	-
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	5.21%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,000	187,199	182,399	175,200	163,119	147,554	136,732	5.81%
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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	3,599	4,800	9,600	10,800	7,197	5,697	5,399	-6.53%
YoY %	-25.02%	-50.00%	-11.11%	50.06%	26.33%	5.52%	-	-
Horiz. %	66.66%	88.91%	177.81%	200.04%	133.30%	105.52%	100.00%	-
Div Payout %	26.75%	43.36%	55.17%	45.99%	29.55%	37.12%	35.30%	-
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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	192,000	187,199	182,399	175,200	163,119	147,554	136,732	5.81%
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	25.98%
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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	4.75%	3.84%	6.70%	9.34%	10.45%	6.59%	7.16%	-
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%	-
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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
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	-22.29%
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	-25.80%
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	0.80	0.78	0.76	0.73	2.72	2.46	2.28	-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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
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	0.80	0.78	0.76	0.73	0.6797	0.6148	0.5697	5.81%
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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.76	0.955	1.61	2.50	5.86	2.65	1.87	-
P/RPS	0.64	0.79	1.49	2.38	1.51	0.68	0.52	3.51%
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	10.77%
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	-9.72%
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	-13.81%
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%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	29/08/18	24/08/17	23/08/16	26/08/15	28/08/14	28/08/13	-
Price	0.70	0.85	1.61	1.82	5.75	3.00	1.75	-
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	-9.49%
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	2.24%
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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-19 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-19 16:20:00

EMA 5

10 Mins

BUY

2024-04-19 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-19 15:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

712

PTRANS

PERAK TRANSIT BERHAD

560

MPI

MALAYSIAN PACIFIC INDUSTRIES

557

MAYBANK

MALAYAN BANKING BHD

522

HLIND

HONG LEONG INDUSTRIES BHD

520

PBBANK

PUBLIC BANK BHD

373

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

GENTING

GENTING BHD

354

HIBISCS

HIBISCUS PETROLEUM BHD

347

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More