Highlights

[OPCOM] QoQ Annualized Quarter Result on 2016-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     29.45%    YoY -     7.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 93,418 94,669 99,798 105,944 102,588 111,478 108,962 -9.74%
  QoQ % -1.32% -5.14% -5.80% 3.27% -7.98% 2.31% -
  Horiz. % 85.73% 86.88% 91.59% 97.23% 94.15% 102.31% 100.00%
PBT 8,110 8,877 11,456 12,680 8,297 10,382 9,536 -10.23%
  QoQ % -8.64% -22.51% -9.65% 52.83% -20.09% 8.88% -
  Horiz. % 85.05% 93.09% 120.13% 132.97% 87.01% 108.88% 100.00%
Tax -2,187 -2,573 -3,012 -3,084 -2,842 -2,521 -2,454 -7.39%
  QoQ % 15.01% 14.56% 2.33% -8.52% -12.72% -2.74% -
  Horiz. % 89.12% 104.86% 122.74% 125.67% 115.81% 102.74% 100.00%
NP 5,923 6,304 8,444 9,596 5,455 7,861 7,082 -11.22%
  QoQ % -6.04% -25.34% -12.01% 75.91% -30.61% 11.00% -
  Horiz. % 83.63% 89.01% 119.23% 135.50% 77.03% 111.00% 100.00%
NP to SH 7,197 7,456 8,618 9,612 7,425 9,212 8,422 -9.94%
  QoQ % -3.47% -13.48% -10.34% 29.45% -19.40% 9.38% -
  Horiz. % 85.45% 88.53% 102.33% 114.13% 88.16% 109.38% 100.00%
Tax Rate 26.97 % 28.99 % 26.29 % 24.32 % 34.25 % 24.28 % 25.73 % 3.18%
  QoQ % -6.97% 10.27% 8.10% -28.99% 41.06% -5.64% -
  Horiz. % 104.82% 112.67% 102.18% 94.52% 133.11% 94.36% 100.00%
Total Cost 87,495 88,365 91,354 96,348 97,133 103,617 101,880 -9.64%
  QoQ % -0.98% -3.27% -5.18% -0.81% -6.26% 1.71% -
  Horiz. % 85.88% 86.73% 89.67% 94.57% 95.34% 101.71% 100.00%
Net Worth 88,655 87,445 84,172 84,865 81,866 81,108 78,432 8.50%
  QoQ % 1.38% 3.89% -0.82% 3.66% 0.93% 3.41% -
  Horiz. % 113.03% 111.49% 107.32% 108.20% 104.38% 103.41% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,225 4,300 6,450 - 2,418 3,225 4,837 -23.67%
  QoQ % -25.00% -33.33% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 66.67% 88.89% 133.33% 0.00% 50.00% 66.67% 100.00%
Div Payout % 44.81 % 57.67 % 74.84 % - % 32.58 % 35.01 % 57.44 % -15.24%
  QoQ % -22.30% -22.94% 0.00% 0.00% -6.94% -39.05% -
  Horiz. % 78.01% 100.40% 130.29% 0.00% 56.72% 60.95% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 88,655 87,445 84,172 84,865 81,866 81,108 78,432 8.50%
  QoQ % 1.38% 3.89% -0.82% 3.66% 0.93% 3.41% -
  Horiz. % 113.03% 111.49% 107.32% 108.20% 104.38% 103.41% 100.00%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.34 % 6.66 % 8.46 % 9.06 % 5.32 % 7.05 % 6.50 % -1.65%
  QoQ % -4.80% -21.28% -6.62% 70.30% -24.54% 8.46% -
  Horiz. % 97.54% 102.46% 130.15% 139.38% 81.85% 108.46% 100.00%
ROE 8.12 % 8.53 % 10.24 % 11.33 % 9.07 % 11.36 % 10.74 % -16.99%
  QoQ % -4.81% -16.70% -9.62% 24.92% -20.16% 5.77% -
  Horiz. % 75.61% 79.42% 95.34% 105.49% 84.45% 105.77% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 57.93 58.71 61.89 65.70 63.62 69.13 67.57 -9.74%
  QoQ % -1.33% -5.14% -5.80% 3.27% -7.97% 2.31% -
  Horiz. % 85.73% 86.89% 91.59% 97.23% 94.15% 102.31% 100.00%
EPS 4.46 4.63 5.34 5.96 4.60 5.71 5.22 -9.95%
  QoQ % -3.67% -13.30% -10.40% 29.57% -19.44% 9.39% -
  Horiz. % 85.44% 88.70% 102.30% 114.18% 88.12% 109.39% 100.00%
DPS 2.00 2.67 4.00 0.00 1.50 2.00 3.00 -23.67%
  QoQ % -25.09% -33.25% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 66.67% 89.00% 133.33% 0.00% 50.00% 66.67% 100.00%
NAPS 0.5498 0.5423 0.5220 0.5263 0.5077 0.5030 0.4864 8.50%
  QoQ % 1.38% 3.89% -0.82% 3.66% 0.93% 3.41% -
  Horiz. % 113.03% 111.49% 107.32% 108.20% 104.38% 103.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 270,587
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.52 34.99 36.88 39.15 37.91 41.20 40.27 -9.75%
  QoQ % -1.34% -5.12% -5.80% 3.27% -7.99% 2.31% -
  Horiz. % 85.72% 86.89% 91.58% 97.22% 94.14% 102.31% 100.00%
EPS 2.66 2.76 3.18 3.55 2.74 3.40 3.11 -9.89%
  QoQ % -3.62% -13.21% -10.42% 29.56% -19.41% 9.32% -
  Horiz. % 85.53% 88.75% 102.25% 114.15% 88.10% 109.32% 100.00%
DPS 1.19 1.59 2.38 0.00 0.89 1.19 1.79 -23.81%
  QoQ % -25.16% -33.19% 0.00% 0.00% -25.21% -33.52% -
  Horiz. % 66.48% 88.83% 132.96% 0.00% 49.72% 66.48% 100.00%
NAPS 0.3276 0.3232 0.3111 0.3136 0.3026 0.2998 0.2899 8.48%
  QoQ % 1.36% 3.89% -0.80% 3.64% 0.93% 3.41% -
  Horiz. % 113.00% 111.49% 107.31% 108.18% 104.38% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.6150 0.6000 0.5750 0.5950 0.6600 0.7650 0.7300 -
P/RPS 1.06 1.02 0.93 0.91 1.04 1.11 1.08 -1.24%
  QoQ % 3.92% 9.68% 2.20% -12.50% -6.31% 2.78% -
  Horiz. % 98.15% 94.44% 86.11% 84.26% 96.30% 102.78% 100.00%
P/EPS 13.78 12.98 10.76 9.98 14.33 13.39 13.98 -0.96%
  QoQ % 6.16% 20.63% 7.82% -30.36% 7.02% -4.22% -
  Horiz. % 98.57% 92.85% 76.97% 71.39% 102.50% 95.78% 100.00%
EY 7.26 7.71 9.29 10.02 6.98 7.47 7.15 1.02%
  QoQ % -5.84% -17.01% -7.29% 43.55% -6.56% 4.48% -
  Horiz. % 101.54% 107.83% 129.93% 140.14% 97.62% 104.48% 100.00%
DY 3.25 4.44 6.96 0.00 2.27 2.61 4.11 -14.48%
  QoQ % -26.80% -36.21% 0.00% 0.00% -13.03% -36.50% -
  Horiz. % 79.08% 108.03% 169.34% 0.00% 55.23% 63.50% 100.00%
P/NAPS 1.12 1.11 1.10 1.13 1.30 1.52 1.50 -17.68%
  QoQ % 0.90% 0.91% -2.65% -13.08% -14.47% 1.33% -
  Horiz. % 74.67% 74.00% 73.33% 75.33% 86.67% 101.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 30/11/16 26/08/16 31/05/16 19/02/16 27/11/15 -
Price 0.6050 0.6550 0.5600 0.5650 0.6750 0.7550 0.8000 -
P/RPS 1.04 1.12 0.90 0.86 1.06 1.09 1.18 -8.07%
  QoQ % -7.14% 24.44% 4.65% -18.87% -2.75% -7.63% -
  Horiz. % 88.14% 94.92% 76.27% 72.88% 89.83% 92.37% 100.00%
P/EPS 13.56 14.17 10.48 9.48 14.66 13.22 15.32 -7.81%
  QoQ % -4.30% 35.21% 10.55% -35.33% 10.89% -13.71% -
  Horiz. % 88.51% 92.49% 68.41% 61.88% 95.69% 86.29% 100.00%
EY 7.38 7.06 9.54 10.55 6.82 7.57 6.53 8.49%
  QoQ % 4.53% -26.00% -9.57% 54.69% -9.91% 15.93% -
  Horiz. % 113.02% 108.12% 146.09% 161.56% 104.44% 115.93% 100.00%
DY 3.31 4.07 7.14 0.00 2.22 2.65 3.75 -7.98%
  QoQ % -18.67% -43.00% 0.00% 0.00% -16.23% -29.33% -
  Horiz. % 88.27% 108.53% 190.40% 0.00% 59.20% 70.67% 100.00%
P/NAPS 1.10 1.21 1.07 1.07 1.33 1.50 1.64 -23.36%
  QoQ % -9.09% 13.08% 0.00% -19.55% -11.33% -8.54% -
  Horiz. % 67.07% 73.78% 65.24% 65.24% 81.10% 91.46% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS