Highlights

[OPCOM] QoQ TTM Result on 2017-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -24.05%    YoY -     -28.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 104,061 95,038 88,660 89,391 93,418 89,981 98,006 4.08%
  QoQ % 9.49% 7.19% -0.82% -4.31% 3.82% -8.19% -
  Horiz. % 106.18% 96.97% 90.46% 91.21% 95.32% 91.81% 100.00%
PBT 6,176 1,456 1,777 5,560 8,110 7,167 9,256 -23.66%
  QoQ % 324.18% -18.06% -68.04% -31.44% 13.16% -22.57% -
  Horiz. % 66.72% 15.73% 19.20% 60.07% 87.62% 77.43% 100.00%
Tax -764 -1,348 -1,271 -1,793 -2,187 -2,881 -3,121 -60.90%
  QoQ % 43.32% -6.06% 29.11% 18.02% 24.09% 7.69% -
  Horiz. % 24.48% 43.19% 40.72% 57.45% 70.07% 92.31% 100.00%
NP 5,412 108 506 3,767 5,923 4,286 6,135 -8.03%
  QoQ % 4,911.11% -78.66% -86.57% -36.40% 38.19% -30.14% -
  Horiz. % 88.22% 1.76% 8.25% 61.40% 96.54% 69.86% 100.00%
NP to SH 6,664 2,017 2,714 5,466 7,197 6,107 7,522 -7.76%
  QoQ % 230.39% -25.68% -50.35% -24.05% 17.85% -18.81% -
  Horiz. % 88.59% 26.81% 36.08% 72.67% 95.68% 81.19% 100.00%
Tax Rate 12.37 % 92.58 % 71.53 % 32.25 % 26.97 % 40.20 % 33.72 % -48.79%
  QoQ % -86.64% 29.43% 121.80% 19.58% -32.91% 19.22% -
  Horiz. % 36.68% 274.56% 212.13% 95.64% 79.98% 119.22% 100.00%
Total Cost 98,649 94,930 88,154 85,624 87,495 85,695 91,871 4.86%
  QoQ % 3.92% 7.69% 2.95% -2.14% 2.10% -6.72% -
  Horiz. % 107.38% 103.33% 95.95% 93.20% 95.24% 93.28% 100.00%
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,316 3.03%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.71% -
  Horiz. % 104.57% 99.16% 99.70% 105.01% 105.15% 103.71% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 32 32 32 3,225 32 32 32 -0.12%
  QoQ % 0.00% 0.00% -99.00% 9,882.97% 0.00% 0.00% -
  Horiz. % 99.83% 99.83% 99.83% 9,982.97% 100.00% 100.00% 100.00%
Div Payout % 0.48 % 1.60 % 1.19 % 59.00 % 0.45 % 0.53 % 0.43 % 7.62%
  QoQ % -70.00% 34.45% -97.98% 13,011.11% -15.09% 23.26% -
  Horiz. % 111.63% 372.09% 276.74% 13,720.93% 104.65% 123.26% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,316 3.03%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.71% -
  Horiz. % 104.57% 99.16% 99.70% 105.01% 105.15% 103.71% 100.00%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,525 -0.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.17% -
  Horiz. % 99.83% 99.83% 99.83% 99.83% 99.83% 99.83% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.20 % 0.11 % 0.57 % 4.21 % 6.34 % 4.76 % 6.26 % -11.64%
  QoQ % 4,627.27% -80.70% -86.46% -33.60% 33.19% -23.96% -
  Horiz. % 83.07% 1.76% 9.11% 67.25% 101.28% 76.04% 100.00%
ROE 7.56 % 2.41 % 3.23 % 6.17 % 8.12 % 6.98 % 8.92 % -10.45%
  QoQ % 213.69% -25.39% -47.65% -24.01% 16.33% -21.75% -
  Horiz. % 84.75% 27.02% 36.21% 69.17% 91.03% 78.25% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.53 58.94 54.98 55.44 57.93 55.80 60.68 4.19%
  QoQ % 9.48% 7.20% -0.83% -4.30% 3.82% -8.04% -
  Horiz. % 106.34% 97.13% 90.61% 91.36% 95.47% 91.96% 100.00%
EPS 4.13 1.25 1.68 3.39 4.46 3.79 4.66 -7.74%
  QoQ % 230.40% -25.60% -50.44% -23.99% 17.68% -18.67% -
  Horiz. % 88.63% 26.82% 36.05% 72.75% 95.71% 81.33% 100.00%
DPS 0.02 0.02 0.02 2.00 0.02 0.02 0.02 -
  QoQ % 0.00% 0.00% -99.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 10,000.00% 100.00% 100.00% 100.00%
NAPS 0.5468 0.5185 0.5213 0.5491 0.5498 0.5423 0.5220 3.15%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.89% -
  Horiz. % 104.75% 99.33% 99.87% 105.19% 105.33% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.53 58.94 54.98 55.44 57.93 55.80 60.78 4.08%
  QoQ % 9.48% 7.20% -0.83% -4.30% 3.82% -8.19% -
  Horiz. % 106.17% 96.97% 90.46% 91.21% 95.31% 91.81% 100.00%
EPS 4.13 1.25 1.68 3.39 4.46 3.79 4.66 -7.74%
  QoQ % 230.40% -25.60% -50.44% -23.99% 17.68% -18.67% -
  Horiz. % 88.63% 26.82% 36.05% 72.75% 95.71% 81.33% 100.00%
DPS 0.02 0.02 0.02 2.00 0.02 0.02 0.02 -
  QoQ % 0.00% 0.00% -99.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 10,000.00% 100.00% 100.00% 100.00%
NAPS 0.5468 0.5185 0.5213 0.5491 0.5498 0.5423 0.5229 3.03%
  QoQ % 5.46% -0.54% -5.06% -0.13% 1.38% 3.71% -
  Horiz. % 104.57% 99.16% 99.69% 105.01% 105.14% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3700 0.3650 0.5500 0.5850 0.6150 0.6000 0.5750 -
P/RPS 0.57 0.62 1.00 1.06 1.06 1.08 0.95 -28.88%
  QoQ % -8.06% -38.00% -5.66% 0.00% -1.85% 13.68% -
  Horiz. % 60.00% 65.26% 105.26% 111.58% 111.58% 113.68% 100.00%
P/EPS 8.95 29.18 32.68 17.26 13.78 15.84 12.35 -19.33%
  QoQ % -69.33% -10.71% 89.34% 25.25% -13.01% 28.26% -
  Horiz. % 72.47% 236.28% 264.62% 139.76% 111.58% 128.26% 100.00%
EY 11.17 3.43 3.06 5.79 7.26 6.31 8.10 23.92%
  QoQ % 225.66% 12.09% -47.15% -20.25% 15.06% -22.10% -
  Horiz. % 137.90% 42.35% 37.78% 71.48% 89.63% 77.90% 100.00%
DY 0.05 0.05 0.04 3.42 0.03 0.03 0.03 40.62%
  QoQ % 0.00% 25.00% -98.83% 11,300.00% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 133.33% 11,400.00% 100.00% 100.00% 100.00%
P/NAPS 0.68 0.70 1.06 1.07 1.12 1.11 1.10 -27.45%
  QoQ % -2.86% -33.96% -0.93% -4.46% 0.90% 0.91% -
  Horiz. % 61.82% 63.64% 96.36% 97.27% 101.82% 100.91% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 14/02/18 22/11/17 17/08/17 31/05/17 24/02/17 30/11/16 -
Price 0.6850 0.3800 0.4950 0.5950 0.6050 0.6550 0.5600 -
P/RPS 1.06 0.64 0.90 1.07 1.04 1.17 0.92 9.91%
  QoQ % 65.62% -28.89% -15.89% 2.88% -11.11% 27.17% -
  Horiz. % 115.22% 69.57% 97.83% 116.30% 113.04% 127.17% 100.00%
P/EPS 16.58 30.38 29.41 17.55 13.56 17.29 12.03 23.87%
  QoQ % -45.42% 3.30% 67.58% 29.42% -21.57% 43.72% -
  Horiz. % 137.82% 252.54% 244.47% 145.89% 112.72% 143.72% 100.00%
EY 6.03 3.29 3.40 5.70 7.38 5.78 8.32 -19.33%
  QoQ % 83.28% -3.24% -40.35% -22.76% 27.68% -30.53% -
  Horiz. % 72.48% 39.54% 40.87% 68.51% 88.70% 69.47% 100.00%
DY 0.03 0.05 0.04 3.36 0.03 0.03 0.04 -17.47%
  QoQ % -40.00% 25.00% -98.81% 11,100.00% 0.00% -25.00% -
  Horiz. % 75.00% 125.00% 100.00% 8,400.00% 75.00% 75.00% 100.00%
P/NAPS 1.25 0.73 0.95 1.08 1.10 1.21 1.07 10.93%
  QoQ % 71.23% -23.16% -12.04% -1.82% -9.09% 13.08% -
  Horiz. % 116.82% 68.22% 88.79% 100.93% 102.80% 113.08% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS