Highlights

[OCR] QoQ Annualized Quarter Result on 2019-12-31 [#4]

Stock [OCR]: OCR GROUP BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     3.56%    YoY -     227.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 63,870 112,056 81,830 80,792 85,870 87,172 74,957 -10.13%
  QoQ % -43.00% 36.94% 1.28% -5.91% -1.49% 16.30% -
  Horiz. % 85.21% 149.49% 109.17% 107.78% 114.56% 116.30% 100.00%
PBT -416 7,244 10,635 10,342 10,010 7,480 -5,545 -82.24%
  QoQ % -105.74% -31.89% 2.83% 3.32% 33.82% 234.90% -
  Horiz. % 7.50% -130.64% -191.79% -186.52% -180.52% -134.90% 100.00%
Tax -588 -2,288 -1,597 -1,909 -1,138 -1,404 -1,494 -46.33%
  QoQ % 74.30% -43.27% 16.36% -67.78% 18.95% 6.02% -
  Horiz. % 39.36% 153.15% 106.89% 127.80% 76.17% 93.98% 100.00%
NP -1,004 4,956 9,038 8,433 8,872 6,076 -7,039 -72.73%
  QoQ % -120.26% -45.16% 7.17% -4.94% 46.02% 186.32% -
  Horiz. % 14.26% -70.41% -128.40% -119.81% -126.04% -86.32% 100.00%
NP to SH -1,038 4,816 8,921 8,614 8,970 6,068 -7,004 -72.03%
  QoQ % -121.55% -46.02% 3.56% -3.96% 47.82% 186.64% -
  Horiz. % 14.82% -68.76% -127.37% -123.00% -128.07% -86.64% 100.00%
Tax Rate - % 31.58 % 15.02 % 18.46 % 11.37 % 18.77 % - % -
  QoQ % 0.00% 110.25% -18.63% 62.36% -39.42% 0.00% -
  Horiz. % 0.00% 168.25% 80.02% 98.35% 60.58% 100.00% -
Total Cost 64,874 107,100 72,792 72,358 76,998 81,096 81,996 -14.47%
  QoQ % -39.43% 47.13% 0.60% -6.03% -5.05% -1.10% -
  Horiz. % 79.12% 130.62% 88.78% 88.25% 93.90% 98.90% 100.00%
Net Worth 81,207 86,580 84,266 87,160 86,624 86,192 93,568 -9.02%
  QoQ % -6.21% 2.75% -3.32% 0.62% 0.50% -7.88% -
  Horiz. % 86.79% 92.53% 90.06% 93.15% 92.58% 92.12% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 81,207 86,580 84,266 87,160 86,624 86,192 93,568 -9.02%
  QoQ % -6.21% 2.75% -3.32% 0.62% 0.50% -7.88% -
  Horiz. % 86.79% 92.53% 90.06% 93.15% 92.58% 92.12% 100.00%
NOSH 338,364 333,003 324,102 322,815 320,830 319,233 292,402 10.23%
  QoQ % 1.61% 2.75% 0.40% 0.62% 0.50% 9.18% -
  Horiz. % 115.72% 113.89% 110.84% 110.40% 109.72% 109.18% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.57 % 4.42 % 11.04 % 10.44 % 10.33 % 6.97 % -9.39 % -69.68%
  QoQ % -135.52% -59.96% 5.75% 1.06% 48.21% 174.23% -
  Horiz. % 16.72% -47.07% -117.57% -111.18% -110.01% -74.23% 100.00%
ROE -1.28 % 5.56 % 10.59 % 9.88 % 10.36 % 7.04 % -7.49 % -69.24%
  QoQ % -123.02% -47.50% 7.19% -4.63% 47.16% 193.99% -
  Horiz. % 17.09% -74.23% -141.39% -131.91% -138.32% -93.99% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.88 33.65 25.25 25.03 26.76 27.31 25.63 -18.45%
  QoQ % -43.89% 33.27% 0.88% -6.46% -2.01% 6.55% -
  Horiz. % 73.66% 131.29% 98.52% 97.66% 104.41% 106.55% 100.00%
EPS -0.30 1.44 2.75 2.67 2.80 1.92 -2.43 -75.24%
  QoQ % -120.83% -47.64% 3.00% -4.64% 45.83% 179.01% -
  Horiz. % 12.35% -59.26% -113.17% -109.88% -115.23% -79.01% 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 0.2400 0.2600 0.2600 0.2700 0.2700 0.2700 0.3200 -17.47%
  QoQ % -7.69% 0.00% -3.70% 0.00% 0.00% -15.62% -
  Horiz. % 75.00% 81.25% 81.25% 84.38% 84.38% 84.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 412,232
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.49 27.18 19.85 19.60 20.83 21.15 18.18 -10.13%
  QoQ % -43.01% 36.93% 1.28% -5.90% -1.51% 16.34% -
  Horiz. % 85.20% 149.50% 109.19% 107.81% 114.58% 116.34% 100.00%
EPS -0.25 1.17 2.16 2.09 2.18 1.47 -1.70 -72.17%
  QoQ % -121.37% -45.83% 3.35% -4.13% 48.30% 186.47% -
  Horiz. % 14.71% -68.82% -127.06% -122.94% -128.24% -86.47% 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 0.1970 0.2100 0.2044 0.2114 0.2101 0.2091 0.2270 -9.02%
  QoQ % -6.19% 2.74% -3.31% 0.62% 0.48% -7.89% -
  Horiz. % 86.78% 92.51% 90.04% 93.13% 92.56% 92.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3750 0.2250 0.2600 0.2700 0.3000 0.2700 0.2900 -
P/RPS 1.99 0.67 1.03 1.08 1.12 0.99 1.13 45.88%
  QoQ % 197.01% -34.95% -4.63% -3.57% 13.13% -12.39% -
  Horiz. % 176.11% 59.29% 91.15% 95.58% 99.12% 87.61% 100.00%
P/EPS -122.24 15.56 9.45 10.12 10.73 14.20 -12.11 367.73%
  QoQ % -885.60% 64.66% -6.62% -5.68% -24.44% 217.26% -
  Horiz. % 1,009.41% -128.49% -78.03% -83.57% -88.60% -117.26% 100.00%
EY -0.82 6.43 10.59 9.88 9.32 7.04 -8.26 -78.59%
  QoQ % -112.75% -39.28% 7.19% 6.01% 32.39% 185.23% -
  Horiz. % 9.93% -77.85% -128.21% -119.61% -112.83% -85.23% 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 1.56 0.87 1.00 1.00 1.11 1.00 0.91 43.28%
  QoQ % 79.31% -13.00% 0.00% -9.91% 11.00% 9.89% -
  Horiz. % 171.43% 95.60% 109.89% 109.89% 121.98% 109.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 28/02/19 -
Price 0.2750 0.3600 0.2550 0.2600 0.2500 0.3200 0.2400 -
P/RPS 1.46 1.07 1.01 1.04 0.93 1.17 0.94 34.15%
  QoQ % 36.45% 5.94% -2.88% 11.83% -20.51% 24.47% -
  Horiz. % 155.32% 113.83% 107.45% 110.64% 98.94% 124.47% 100.00%
P/EPS -89.64 24.89 9.26 9.74 8.94 16.83 -10.02 331.52%
  QoQ % -460.14% 168.79% -4.93% 8.95% -46.88% 267.96% -
  Horiz. % 894.61% -248.40% -92.42% -97.21% -89.22% -167.96% 100.00%
EY -1.12 4.02 10.79 10.26 11.18 5.94 -9.98 -76.76%
  QoQ % -127.86% -62.74% 5.17% -8.23% 88.22% 159.52% -
  Horiz. % 11.22% -40.28% -108.12% -102.81% -112.02% -59.52% 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 1.15 1.38 0.98 0.96 0.93 1.19 0.75 33.01%
  QoQ % -16.67% 40.82% 2.08% 3.23% -21.85% 58.67% -
  Horiz. % 153.33% 184.00% 130.67% 128.00% 124.00% 158.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  927 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. SUPERMAX - BEYOND GLOVES !!! freetospeak
4. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
PARTNERS & BROKERS