Highlights

[OCR] QoQ Annualized Quarter Result on 2017-07-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
31-Jul-2017
Profit Trend QoQ -     18.98%    YoY -     191.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 85,760 0 86,076 88,773 85,550 81,454 47,824 59.43%
  QoQ % 0.00% 0.00% -3.04% 3.77% 5.03% 70.32% -
  Horiz. % 179.32% 0.00% 179.98% 185.62% 178.89% 170.32% 100.00%
PBT 8,108 0 10,120 6,631 6,462 4,708 1,340 321.13%
  QoQ % 0.00% 0.00% 52.62% 2.60% 37.27% 251.34% -
  Horiz. % 605.07% 0.00% 755.22% 494.85% 482.29% 351.34% 100.00%
Tax -1,932 0 -1,452 -3,927 -3,352 -2,166 -264 390.22%
  QoQ % 0.00% 0.00% 63.03% -17.15% -54.76% -720.45% -
  Horiz. % 731.82% -0.00% 550.00% 1,487.50% 1,269.70% 820.45% 100.00%
NP 6,176 0 8,668 2,704 3,110 2,542 1,076 303.76%
  QoQ % 0.00% 0.00% 220.56% -13.07% 22.37% 136.25% -
  Horiz. % 573.98% 0.00% 805.58% 251.30% 289.10% 236.25% 100.00%
NP to SH 634 0 4,248 3,728 3,133 2,554 1,152 -37.93%
  QoQ % 0.00% 0.00% 13.95% 18.98% 22.68% 121.70% -
  Horiz. % 55.03% 0.00% 368.75% 323.61% 271.99% 221.70% 100.00%
Tax Rate 23.83 % - % 14.35 % 59.22 % 51.87 % 46.01 % 19.70 % 16.42%
  QoQ % 0.00% 0.00% -75.77% 14.17% 12.74% 133.55% -
  Horiz. % 120.96% 0.00% 72.84% 300.61% 263.30% 233.55% 100.00%
Total Cost 79,584 0 77,408 86,069 82,440 78,912 46,748 52.95%
  QoQ % 0.00% 0.00% -10.06% 4.40% 4.47% 68.80% -
  Horiz. % 170.24% 0.00% 165.59% 184.11% 176.35% 168.80% 100.00%
Net Worth 95,102 98,800 90,789 88,420 90,202 90,579 88,800 5.63%
  QoQ % -3.74% 8.82% 2.68% -1.97% -0.42% 2.00% -
  Horiz. % 107.10% 111.26% 102.24% 99.57% 101.58% 102.00% 100.00%
Dividend
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 95,102 98,800 90,789 88,420 90,202 90,579 88,800 5.63%
  QoQ % -3.74% 8.82% 2.68% -1.97% -0.42% 2.00% -
  Horiz. % 107.10% 111.26% 102.24% 99.57% 101.58% 102.00% 100.00%
NOSH 279,712 267,029 267,029 238,974 237,373 238,366 240,000 13.01%
  QoQ % 4.75% 0.00% 11.74% 0.67% -0.42% -0.68% -
  Horiz. % 116.55% 111.26% 111.26% 99.57% 98.91% 99.32% 100.00%
Ratio Analysis
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 7.20 % - % 10.07 % 3.05 % 3.64 % 3.12 % 2.25 % 153.20%
  QoQ % 0.00% 0.00% 230.16% -16.21% 16.67% 38.67% -
  Horiz. % 320.00% 0.00% 447.56% 135.56% 161.78% 138.67% 100.00%
ROE 0.67 % - % 4.68 % 4.22 % 3.47 % 2.82 % 1.30 % -41.10%
  QoQ % 0.00% 0.00% 10.90% 21.61% 23.05% 116.92% -
  Horiz. % 51.54% 0.00% 360.00% 324.62% 266.92% 216.92% 100.00%
Per Share
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 30.66 - 32.23 37.15 36.04 34.17 19.93 41.06%
  QoQ % 0.00% 0.00% -13.24% 3.08% 5.47% 71.45% -
  Horiz. % 153.84% 0.00% 161.72% 186.40% 180.83% 171.45% 100.00%
EPS 0.22 0.00 1.60 1.56 1.32 1.08 0.48 -46.37%
  QoQ % 0.00% 0.00% 2.56% 18.18% 22.22% 125.00% -
  Horiz. % 45.83% 0.00% 333.33% 325.00% 275.00% 225.00% 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 0.3400 0.3700 0.3400 0.3700 0.3800 0.3800 0.3700 -6.53%
  QoQ % -8.11% 8.82% -8.11% -2.63% 0.00% 2.70% -
  Horiz. % 91.89% 100.00% 91.89% 100.00% 102.70% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 25.93 - 26.03 26.84 25.87 24.63 14.46 59.43%
  QoQ % 0.00% 0.00% -3.02% 3.75% 5.03% 70.33% -
  Horiz. % 179.32% 0.00% 180.01% 185.62% 178.91% 170.33% 100.00%
EPS 0.19 0.00 1.28 1.13 0.95 0.77 0.35 -38.61%
  QoQ % 0.00% 0.00% 13.27% 18.95% 23.38% 120.00% -
  Horiz. % 54.29% 0.00% 365.71% 322.86% 271.43% 220.00% 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 0.2876 0.2987 0.2745 0.2674 0.2727 0.2739 0.2685 5.64%
  QoQ % -3.72% 8.82% 2.66% -1.94% -0.44% 2.01% -
  Horiz. % 107.11% 111.25% 102.23% 99.59% 101.56% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/01/18 29/12/17 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.5250 0.5550 0.5500 0.5700 0.6200 0.4950 0.3850 -
P/RPS 1.71 0.00 1.71 1.53 1.72 1.45 1.93 -9.21%
  QoQ % 0.00% 0.00% 11.76% -11.05% 18.62% -24.87% -
  Horiz. % 88.60% 0.00% 88.60% 79.27% 89.12% 75.13% 100.00%
P/EPS 231.62 0.00 34.57 36.54 46.97 46.20 80.21 133.26%
  QoQ % 0.00% 0.00% -5.39% -22.21% 1.67% -42.40% -
  Horiz. % 288.77% 0.00% 43.10% 45.56% 58.56% 57.60% 100.00%
EY 0.43 0.00 2.89 2.74 2.13 2.16 1.25 -57.36%
  QoQ % 0.00% 0.00% 5.47% 28.64% -1.39% 72.80% -
  Horiz. % 34.40% 0.00% 231.20% 219.20% 170.40% 172.80% 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 1.54 1.50 1.62 1.54 1.63 1.30 1.04 36.83%
  QoQ % 2.67% -7.41% 5.19% -5.52% 25.38% 25.00% -
  Horiz. % 148.08% 144.23% 155.77% 148.08% 156.73% 125.00% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/12/17 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/03/18 - 13/12/17 28/09/17 21/06/17 22/03/17 14/12/16 -
Price 0.5000 0.0000 0.5250 0.5700 0.6400 0.6500 0.4000 -
P/RPS 1.63 0.00 1.63 1.53 1.78 1.90 2.01 -15.41%
  QoQ % 0.00% 0.00% 6.54% -14.04% -6.32% -5.47% -
  Horiz. % 81.09% 0.00% 81.09% 76.12% 88.56% 94.53% 100.00%
P/EPS 220.59 0.00 33.00 36.54 48.48 60.66 83.33 117.61%
  QoQ % 0.00% 0.00% -9.69% -24.63% -20.08% -27.21% -
  Horiz. % 264.72% 0.00% 39.60% 43.85% 58.18% 72.79% 100.00%
EY 0.45 0.00 3.03 2.74 2.06 1.65 1.20 -54.31%
  QoQ % 0.00% 0.00% 10.58% 33.01% 24.85% 37.50% -
  Horiz. % 37.50% 0.00% 252.50% 228.33% 171.67% 137.50% 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 1.47 0.00 1.54 1.54 1.68 1.71 1.08 27.92%
  QoQ % 0.00% 0.00% 0.00% -8.33% -1.75% 58.33% -
  Horiz. % 136.11% 0.00% 142.59% 142.59% 155.56% 158.33% 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.
 


 

200  114  445  1503 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.075-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers