[OFI] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[OFI] ORIENTAL FOOD INDUSTRIES HLDG

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -1.17%

YoY- -36.38%

Quarter Report

OFI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	282,399	277,080	283,456	288,422	259,465	251,605	233,127	3.24%
YoY %	1.92%	-2.25%	-1.72%	11.16%	3.12%	7.93%	-	-
Horiz. %	121.14%	118.85%	121.59%	123.72%	111.30%	107.93%	100.00%	-
PBT	18,414	16,022	16,827	8,413	22,126	29,072	29,082	-7.32%
YoY %	14.93%	-4.78%	100.01%	-61.98%	-23.89%	-0.03%	-	-
Horiz. %	63.32%	55.09%	57.86%	28.93%	76.08%	99.97%	100.00%	-
Tax	-3,180	-3,627	-3,368	2,658	-4,740	-5,583	-4,720	-6.36%
YoY %	12.32%	-7.69%	-226.71%	156.08%	15.10%	-18.28%	-	-
Horiz. %	67.37%	76.84%	71.36%	-56.31%	100.42%	118.28%	100.00%	-
NP	15,234	12,395	13,459	11,071	17,386	23,489	24,362	-7.51%
YoY %	22.90%	-7.91%	21.57%	-36.32%	-25.98%	-3.58%	-	-
Horiz. %	62.53%	50.88%	55.25%	45.44%	71.37%	96.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,234	12,395	13,459	11,071	17,402	23,482	24,357	-7.51%
YoY %	22.90%	-7.91%	21.57%	-36.38%	-25.89%	-3.59%	-	-
Horiz. %	62.54%	50.89%	55.26%	45.45%	71.45%	96.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.27%	22.64%	20.02%	-31.59%	21.42%	19.20%	16.23%	-
YoY %	-23.72%	13.09%	163.37%	-247.48%	11.56%	18.30%	-	-
Horiz. %	106.41%	139.49%	123.35%	-194.64%	131.98%	118.30%	100.00%	-
Total Cost	267,165	264,685	269,997	277,351	242,079	228,116	208,765	4.19%
YoY %	0.94%	-1.97%	-2.65%	14.57%	6.12%	9.27%	-	-
Horiz. %	127.97%	126.79%	129.33%	132.85%	115.96%	109.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,400	199,199	192,000	187,199	182,399	175,200	163,119	3.99%
YoY %	3.61%	3.75%	2.56%	2.63%	4.11%	7.41%	-	-
Horiz. %	126.53%	122.12%	117.71%	114.76%	111.82%	107.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	5,520	4,080	3,599	4,800	9,600	10,800	7,197	-4.32%
YoY %	35.29%	13.36%	-25.02%	-50.00%	-11.11%	50.06%	-	-
Horiz. %	76.70%	56.69%	50.01%	66.69%	133.39%	150.06%	100.00%	-
Div Payout %	36.23%	32.92%	26.75%	43.36%	55.17%	45.99%	29.55%	-
YoY %	10.05%	23.07%	-38.31%	-21.41%	19.96%	55.63%	-	-
Horiz. %	122.61%	111.40%	90.52%	146.73%	186.70%	155.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	206,400	199,199	192,000	187,199	182,399	175,200	163,119	3.99%
YoY %	3.61%	3.75%	2.56%	2.63%	4.11%	7.41%	-	-
Horiz. %	126.53%	122.12%	117.71%	114.76%	111.82%	107.41%	100.00%	-
NOSH	240,000	240,000	240,000	240,000	240,000	240,000	59,970	25.97%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	300.20%	-	-
Horiz. %	400.20%	400.20%	400.20%	400.20%	400.20%	400.20%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	5.39%	4.47%	4.75%	3.84%	6.70%	9.34%	10.45%	-
YoY %	20.58%	-5.89%	23.70%	-42.69%	-28.27%	-10.62%	-	-
Horiz. %	51.58%	42.78%	45.45%	36.75%	64.11%	89.38%	100.00%	-
ROE	7.38%	6.22%	7.01%	5.91%	9.54%	13.40%	14.93%	-
YoY %	18.65%	-11.27%	18.61%	-38.05%	-28.81%	-10.25%	-	-
Horiz. %	49.43%	41.66%	46.95%	39.58%	63.90%	89.75%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	117.67	115.45	118.11	120.18	108.11	104.84	388.74	-18.04%
YoY %	1.92%	-2.25%	-1.72%	11.16%	3.12%	-73.03%	-	-
Horiz. %	30.27%	29.70%	30.38%	30.92%	27.81%	26.97%	100.00%	-
EPS	6.35	5.16	5.61	4.61	7.25	9.78	40.62	-26.58%
YoY %	23.06%	-8.02%	21.69%	-36.41%	-25.87%	-75.92%	-	-
Horiz. %	15.63%	12.70%	13.81%	11.35%	17.85%	24.08%	100.00%	-
DPS	2.30	1.70	1.50	2.00	4.00	4.50	12.00	-24.04%
YoY %	35.29%	13.33%	-25.00%	-50.00%	-11.11%	-62.50%	-	-
Horiz. %	19.17%	14.17%	12.50%	16.67%	33.33%	37.50%	100.00%	-
NAPS	0.86	0.83	0.80	0.78	0.76	0.73	2.72	-17.44%
YoY %	3.61%	3.75%	2.56%	2.63%	4.11%	-73.16%	-	-
Horiz. %	31.62%	30.51%	29.41%	28.68%	27.94%	26.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	117.67	115.45	118.11	120.18	108.11	104.84	97.14	3.24%
YoY %	1.92%	-2.25%	-1.72%	11.16%	3.12%	7.93%	-	-
Horiz. %	121.13%	118.85%	121.59%	123.72%	111.29%	107.93%	100.00%	-
EPS	6.35	5.16	5.61	4.61	7.25	9.78	10.15	-7.51%
YoY %	23.06%	-8.02%	21.69%	-36.41%	-25.87%	-3.65%	-	-
Horiz. %	62.56%	50.84%	55.27%	45.42%	71.43%	96.35%	100.00%	-
DPS	2.30	1.70	1.50	2.00	4.00	4.50	3.00	-4.32%
YoY %	35.29%	13.33%	-25.00%	-50.00%	-11.11%	50.00%	-	-
Horiz. %	76.67%	56.67%	50.00%	66.67%	133.33%	150.00%	100.00%	-
NAPS	0.86	0.83	0.80	0.78	0.76	0.73	0.6797	3.99%
YoY %	3.61%	3.75%	2.56%	2.63%	4.11%	7.40%	-	-
Horiz. %	126.53%	122.11%	117.70%	114.76%	111.81%	107.40%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.865	0.705	0.76	0.955	1.61	2.50	5.86	-
P/RPS	0.74	0.61	0.64	0.79	1.49	2.38	1.51	-11.19%
YoY %	21.31%	-4.69%	-18.99%	-46.98%	-37.39%	57.62%	-	-
Horiz. %	49.01%	40.40%	42.38%	52.32%	98.68%	157.62%	100.00%	-
P/EPS	13.63	13.65	13.55	20.70	22.20	25.55	14.43	-0.94%
YoY %	-0.15%	0.74%	-34.54%	-6.76%	-13.11%	77.06%	-	-
Horiz. %	94.46%	94.59%	93.90%	143.45%	153.85%	177.06%	100.00%	-
EY	7.34	7.33	7.38	4.83	4.50	3.91	6.93	0.96%
YoY %	0.14%	-0.68%	52.80%	7.33%	15.09%	-43.58%	-	-
Horiz. %	105.92%	105.77%	106.49%	69.70%	64.94%	56.42%	100.00%	-
DY	2.66	2.41	1.97	2.09	2.48	1.80	2.05	4.43%
YoY %	10.37%	22.34%	-5.74%	-15.73%	37.78%	-12.20%	-	-
Horiz. %	129.76%	117.56%	96.10%	101.95%	120.98%	87.80%	100.00%	-
P/NAPS	1.01	0.85	0.95	1.22	2.12	3.42	2.15	-11.82%
YoY %	18.82%	-10.53%	-22.13%	-42.45%	-38.01%	59.07%	-	-
Horiz. %	46.98%	39.53%	44.19%	56.74%	98.60%	159.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/08/20	28/08/19	29/08/18	24/08/17	23/08/16	26/08/15	-
Price	1.10	0.825	0.70	0.85	1.61	1.82	5.75	-
P/RPS	0.93	0.71	0.59	0.71	1.49	1.74	1.48	-7.44%
YoY %	30.99%	20.34%	-16.90%	-52.35%	-14.37%	17.57%	-	-
Horiz. %	62.84%	47.97%	39.86%	47.97%	100.68%	117.57%	100.00%	-
P/EPS	17.33	15.97	12.48	18.43	22.20	18.60	14.16	3.42%
YoY %	8.52%	27.96%	-32.28%	-16.98%	19.35%	31.36%	-	-
Horiz. %	122.39%	112.78%	88.14%	130.16%	156.78%	131.36%	100.00%	-
EY	5.77	6.26	8.01	5.43	4.50	5.38	7.06	-3.30%
YoY %	-7.83%	-21.85%	47.51%	20.67%	-16.36%	-23.80%	-	-
Horiz. %	81.73%	88.67%	113.46%	76.91%	63.74%	76.20%	100.00%	-
DY	2.09	2.06	2.14	2.35	2.48	2.47	2.09	0.00%
YoY %	1.46%	-3.74%	-8.94%	-5.24%	0.40%	18.18%	-	-
Horiz. %	100.00%	98.56%	102.39%	112.44%	118.66%	118.18%	100.00%	-
P/NAPS	1.28	0.99	0.88	1.09	2.12	2.49	2.11	-7.98%
YoY %	29.29%	12.50%	-19.27%	-48.58%	-14.86%	18.01%	-	-
Horiz. %	60.66%	46.92%	41.71%	51.66%	100.47%	118.01%	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 - 17 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 09:20:00

EMA 5

10 Mins

SELL

2024-04-18 09:20:00

EMA 5

5 Mins

SELL

2024-04-18 09:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-18 09:10:00

ADX

5 Mins

SELL

2024-04-18 09:10:00

TURTLE SYSTEM 20

5 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

369

HLIND

HONG LEONG INDUSTRIES BHD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

PIE

P.I.E. INDUSTRIAL BHD

258

DNEX

DAGANG NEXCHANGE BERHAD

247

GENTING

GENTING BHD

222

MAYBANK

MALAYAN BANKING BHD

217

PBBANK

PUBLIC BANK BHD

214

Daily Stocks

HSI-CVM

0.15

0.00

218,208,100

BORNOIL

0.005

-0.005

169,421,600

HSI-HUE

0.15

-0.015

164,864,000

INGENIEU

0.14

-0.005

129,544,400

HSI-CVH

0.23

0.00

89,507,000

SENDAI

0.405

+0.03

70,506,000

SENDAI-WA

0.21

+0.035

70,054,900

FITTERS

0.05

0.00

69,048,100

VELESTO

0.265

-0.01

60,957,200

HSI-HSY

0.18

-0.03

49,074,300

More active Stocks

DLADY

33.30

+0.98

59,900

PIE

5.57

+0.63

12,400,900

MFCB

4.71

+0.37

2,014,300

CRESNDO

3.89

+0.35

1,896,400

CHINHIN

4.57

+0.24

268,900

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

194,700

6.30

+0.15

2,755,200

HLBANK

19.42

+0.14

299,400

AJI

19.18

+0.14

13,600

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

LPI

11.78

-0.16

187,700

PANAMY

18.88

-0.16

18,900

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,004,700

HENGYUAN

3.00

-0.12

597,100

KUAISHO-C17

0.08

-0.12

58,800

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