[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	117.21	115.00	117.65	119.71	107.69	104.43	96.76	3.24%
YoY %	1.92%	-2.25%	-1.72%	11.16%	3.12%	7.93%	-	-
Horiz. %	121.13%	118.85%	121.59%	123.72%	111.30%	107.93%	100.00%	-
EPS	6.32	5.14	5.59	4.59	7.22	9.75	10.11	-7.52%
YoY %	22.96%	-8.05%	21.79%	-36.43%	-25.95%	-3.56%	-	-
Horiz. %	62.51%	50.84%	55.29%	45.40%	71.41%	96.44%	100.00%	-
DPS	2.29	1.69	1.49	1.99	3.98	4.48	2.99	-4.34%
YoY %	35.50%	13.42%	-25.13%	-50.00%	-11.16%	49.83%	-	-
Horiz. %	76.59%	56.52%	49.83%	66.56%	133.11%	149.83%	100.00%	-
NAPS	0.8567	0.8268	0.7969	0.777	0.757	0.7272	0.677	3.99%
YoY %	3.62%	3.75%	2.56%	2.64%	4.10%	7.42%	-	-
Horiz. %	126.54%	122.13%	117.71%	114.77%	111.82%	107.42%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos