Highlights

[OCR] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     47.82%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 80,792 85,870 87,172 74,957 62,151 0 74,107 7.68%
  QoQ % -5.91% -1.49% 16.30% 20.60% 0.00% 0.00% -
  Horiz. % 109.02% 115.87% 117.63% 101.15% 83.87% 0.00% 100.00%
PBT 10,342 10,010 7,480 -5,545 8,822 0 10,084 2.19%
  QoQ % 3.32% 33.82% 234.90% -162.85% 0.00% 0.00% -
  Horiz. % 102.56% 99.26% 74.17% -54.99% 87.49% 0.00% 100.00%
Tax -1,909 -1,138 -1,404 -1,494 -1,828 0 -1,452 26.44%
  QoQ % -67.78% 18.95% 6.02% 18.28% 0.00% 0.00% -
  Horiz. % 131.50% 78.37% 96.69% 102.89% 125.92% -0.00% 100.00%
NP 8,433 8,872 6,076 -7,039 6,994 0 8,632 -1.98%
  QoQ % -4.94% 46.02% 186.32% -200.64% 0.00% 0.00% -
  Horiz. % 97.69% 102.78% 70.39% -81.54% 81.02% 0.00% 100.00%
NP to SH 8,614 8,970 6,068 -7,004 2,316 0 2,755 165.54%
  QoQ % -3.96% 47.82% 186.64% -402.42% 0.00% 0.00% -
  Horiz. % 312.62% 325.51% 220.20% -254.17% 84.05% 0.00% 100.00%
Tax Rate 18.46 % 11.37 % 18.77 % - % 20.72 % - % 14.40 % 23.72%
  QoQ % 62.36% -39.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.19% 78.96% 130.35% 0.00% 143.89% 0.00% 100.00%
Total Cost 72,358 76,998 81,096 81,996 55,157 0 65,475 8.94%
  QoQ % -6.03% -5.05% -1.10% 48.66% 0.00% 0.00% -
  Horiz. % 110.51% 117.60% 123.86% 125.23% 84.24% 0.00% 100.00%
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85%
  QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% -
  Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
NOSH 322,815 320,830 319,233 292,402 292,395 292,395 292,395 8.85%
  QoQ % 0.62% 0.50% 9.18% 0.00% 0.00% 0.00% -
  Horiz. % 110.40% 109.72% 109.18% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin 10.44 % 10.33 % 6.97 % -9.39 % 11.25 % - % 11.65 % -8.97%
  QoQ % 1.06% 48.21% 174.23% -183.47% 0.00% 0.00% -
  Horiz. % 89.61% 88.67% 59.83% -80.60% 96.57% 0.00% 100.00%
ROE 9.88 % 10.36 % 7.04 % -7.49 % 2.26 % - % 2.69 % 204.86%
  QoQ % -4.63% 47.16% 193.99% -431.42% 0.00% 0.00% -
  Horiz. % 367.29% 385.13% 261.71% -278.44% 84.01% 0.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 25.03 26.76 27.31 25.63 21.26 - 25.35 -1.08%
  QoQ % -6.46% -2.01% 6.55% 20.56% 0.00% 0.00% -
  Horiz. % 98.74% 105.56% 107.73% 101.10% 83.87% 0.00% 100.00%
EPS 2.67 2.80 1.92 -2.43 0.81 0.00 0.96 140.23%
  QoQ % -4.64% 45.83% 179.01% -400.00% 0.00% 0.00% -
  Horiz. % 278.13% 291.67% 200.00% -253.13% 84.38% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2700 0.2700 0.2700 0.3200 0.3500 - 0.3500 -19.94%
  QoQ % 0.00% 0.00% -15.62% -8.57% 0.00% 0.00% -
  Horiz. % 77.14% 77.14% 77.14% 91.43% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 24.43 25.96 26.36 22.66 18.79 - 22.41 7.67%
  QoQ % -5.89% -1.52% 16.33% 20.60% 0.00% 0.00% -
  Horiz. % 109.01% 115.84% 117.63% 101.12% 83.85% 0.00% 100.00%
EPS 2.60 2.71 1.83 -2.12 0.70 0.00 0.83 166.00%
  QoQ % -4.06% 48.09% 186.32% -402.86% 0.00% 0.00% -
  Horiz. % 313.25% 326.51% 220.48% -255.42% 84.34% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2635 0.2619 0.2606 0.2829 0.3094 - 0.3094 -12.85%
  QoQ % 0.61% 0.50% -7.88% -8.56% 0.00% 0.00% -
  Horiz. % 85.16% 84.65% 84.23% 91.44% 100.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 0.2700 0.3000 0.2700 0.2900 0.3200 0.3250 0.4500 -
P/RPS 1.08 1.12 0.99 1.13 1.51 0.00 1.78 -34.83%
  QoQ % -3.57% 13.13% -12.39% -25.17% 0.00% 0.00% -
  Horiz. % 60.67% 62.92% 55.62% 63.48% 84.83% 0.00% 100.00%
P/EPS 10.12 10.73 14.20 -12.11 40.40 0.00 47.75 -73.53%
  QoQ % -5.68% -24.44% 217.26% -129.98% 0.00% 0.00% -
  Horiz. % 21.19% 22.47% 29.74% -25.36% 84.61% 0.00% 100.00%
EY 9.88 9.32 7.04 -8.26 2.48 0.00 2.09 278.45%
  QoQ % 6.01% 32.39% 185.23% -433.06% 0.00% 0.00% -
  Horiz. % 472.73% 445.93% 336.84% -395.22% 118.66% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.11 1.00 0.91 0.91 0.00 1.29 -19.60%
  QoQ % -9.91% 11.00% 9.89% 0.00% 0.00% 0.00% -
  Horiz. % 77.52% 86.05% 77.52% 70.54% 70.54% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 - 28/09/18 -
Price 0.2600 0.2500 0.3200 0.2400 0.2900 0.0000 0.3250 -
P/RPS 1.04 0.93 1.17 0.94 1.36 0.00 1.28 -16.30%
  QoQ % 11.83% -20.51% 24.47% -30.88% 0.00% 0.00% -
  Horiz. % 81.25% 72.66% 91.41% 73.44% 106.25% 0.00% 100.00%
P/EPS 9.74 8.94 16.83 -10.02 36.61 0.00 34.49 -66.15%
  QoQ % 8.95% -46.88% 267.96% -127.37% 0.00% 0.00% -
  Horiz. % 28.24% 25.92% 48.80% -29.05% 106.15% 0.00% 100.00%
EY 10.26 11.18 5.94 -9.98 2.73 0.00 2.90 195.24%
  QoQ % -8.23% 88.22% 159.52% -465.57% 0.00% 0.00% -
  Horiz. % 353.79% 385.52% 204.83% -344.14% 94.14% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.93 1.19 0.75 0.83 0.00 0.93 2.76%
  QoQ % 3.23% -21.85% 58.67% -9.64% 0.00% 0.00% -
  Horiz. % 103.23% 100.00% 127.96% 80.65% 89.25% 0.00% 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.
 


 

174  122  408  1558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KHEESAN 0.50+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.25+0.01 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.2650.00 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers