Highlights

[OCNCASH] QoQ TTM Result on 2018-09-30 [#3]

Stock [OCNCASH]: OCEANCASH PACIFIC BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -8.57%    YoY -     -22.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 85,178 87,678 88,185 90,073 89,735 90,775 88,115 -2.23%
  QoQ % -2.85% -0.57% -2.10% 0.38% -1.15% 3.02% -
  Horiz. % 96.67% 99.50% 100.08% 102.22% 101.84% 103.02% 100.00%
PBT 7,608 9,260 9,770 10,736 10,833 11,835 11,994 -26.11%
  QoQ % -17.84% -5.22% -9.00% -0.90% -8.47% -1.33% -
  Horiz. % 63.43% 77.21% 81.46% 89.51% 90.32% 98.67% 100.00%
Tax -1,530 -900 -626 -434 -1,005 -1,105 -1,179 18.92%
  QoQ % -70.00% -43.77% -44.24% 56.82% 9.05% 6.28% -
  Horiz. % 129.77% 76.34% 53.10% 36.81% 85.24% 93.72% 100.00%
NP 6,078 8,360 9,144 10,302 9,828 10,730 10,815 -31.83%
  QoQ % -27.30% -8.57% -11.24% 4.82% -8.41% -0.79% -
  Horiz. % 56.20% 77.30% 84.55% 95.26% 90.87% 99.21% 100.00%
NP to SH 6,078 8,360 9,144 10,302 9,828 10,730 10,815 -31.83%
  QoQ % -27.30% -8.57% -11.24% 4.82% -8.41% -0.79% -
  Horiz. % 56.20% 77.30% 84.55% 95.26% 90.87% 99.21% 100.00%
Tax Rate 20.11 % 9.72 % 6.41 % 4.04 % 9.28 % 9.34 % 9.83 % 60.94%
  QoQ % 106.89% 51.64% 58.66% -56.47% -0.64% -4.98% -
  Horiz. % 204.58% 98.88% 65.21% 41.10% 94.40% 95.02% 100.00%
Total Cost 79,100 79,318 79,041 79,771 79,907 80,045 77,300 1.54%
  QoQ % -0.27% 0.35% -0.92% -0.17% -0.17% 3.55% -
  Horiz. % 102.33% 102.61% 102.25% 103.20% 103.37% 103.55% 100.00%
Net Worth 84,137 85,632 83,669 82,376 81,305 82,197 79,388 3.94%
  QoQ % -1.74% 2.35% 1.57% 1.32% -1.09% 3.54% -
  Horiz. % 105.98% 107.87% 105.39% 103.76% 102.42% 103.54% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22 0 0 0 0 22 22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % 0.37 % - % - % - % - % 0.21 % 0.21 % 45.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.19% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 84,137 85,632 83,669 82,376 81,305 82,197 79,388 3.94%
  QoQ % -1.74% 2.35% 1.57% 1.32% -1.09% 3.54% -
  Horiz. % 105.98% 107.87% 105.39% 103.76% 102.42% 103.54% 100.00%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 -
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.14 % 9.53 % 10.37 % 11.44 % 10.95 % 11.82 % 12.27 % -30.23%
  QoQ % -25.08% -8.10% -9.35% 4.47% -7.36% -3.67% -
  Horiz. % 58.19% 77.67% 84.52% 93.24% 89.24% 96.33% 100.00%
ROE 7.22 % 9.76 % 10.93 % 12.51 % 12.09 % 13.05 % 13.62 % -34.42%
  QoQ % -26.02% -10.70% -12.63% 3.47% -7.36% -4.19% -
  Horiz. % 53.01% 71.66% 80.25% 91.85% 88.77% 95.81% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 38.20 39.32 39.54 40.39 40.24 40.71 39.51 -2.22%
  QoQ % -2.85% -0.56% -2.10% 0.37% -1.15% 3.04% -
  Horiz. % 96.68% 99.52% 100.08% 102.23% 101.85% 103.04% 100.00%
EPS 2.73 3.75 4.10 4.62 4.41 4.81 4.85 -31.76%
  QoQ % -27.20% -8.54% -11.26% 4.76% -8.32% -0.82% -
  Horiz. % 56.29% 77.32% 84.54% 95.26% 90.93% 99.18% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.01 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.3773 0.3840 0.3752 0.3694 0.3646 0.3686 0.3560 3.94%
  QoQ % -1.74% 2.35% 1.57% 1.32% -1.09% 3.54% -
  Horiz. % 105.98% 107.87% 105.39% 103.76% 102.42% 103.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,300
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.72 35.74 35.95 36.72 36.58 37.01 35.92 -2.23%
  QoQ % -2.85% -0.58% -2.10% 0.38% -1.16% 3.03% -
  Horiz. % 96.66% 99.50% 100.08% 102.23% 101.84% 103.03% 100.00%
EPS 2.48 3.41 3.73 4.20 4.01 4.37 4.41 -31.80%
  QoQ % -27.27% -8.58% -11.19% 4.74% -8.24% -0.91% -
  Horiz. % 56.24% 77.32% 84.58% 95.24% 90.93% 99.09% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.01 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.3430 0.3491 0.3411 0.3358 0.3315 0.3351 0.3236 3.95%
  QoQ % -1.75% 2.35% 1.58% 1.30% -1.07% 3.55% -
  Horiz. % 106.00% 107.88% 105.41% 103.77% 102.44% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5550 0.5750 0.6550 0.4750 0.6950 0.6850 0.7950 -
P/RPS 1.45 1.46 1.66 1.18 1.73 1.68 2.01 -19.52%
  QoQ % -0.68% -12.05% 40.68% -31.79% 2.98% -16.42% -
  Horiz. % 72.14% 72.64% 82.59% 58.71% 86.07% 83.58% 100.00%
P/EPS 20.36 15.34 15.97 10.28 15.77 14.24 16.39 15.51%
  QoQ % 32.72% -3.94% 55.35% -34.81% 10.74% -13.12% -
  Horiz. % 124.22% 93.59% 97.44% 62.72% 96.22% 86.88% 100.00%
EY 4.91 6.52 6.26 9.73 6.34 7.02 6.10 -13.44%
  QoQ % -24.69% 4.15% -35.66% 53.47% -9.69% 15.08% -
  Horiz. % 80.49% 106.89% 102.62% 159.51% 103.93% 115.08% 100.00%
DY 0.02 0.00 0.00 0.00 0.00 0.01 0.01 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
P/NAPS 1.47 1.50 1.75 1.29 1.91 1.86 2.23 -24.20%
  QoQ % -2.00% -14.29% 35.66% -32.46% 2.69% -16.59% -
  Horiz. % 65.92% 67.26% 78.48% 57.85% 85.65% 83.41% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 30/08/18 30/05/18 28/02/18 23/11/17 24/08/17 -
Price 0.4300 0.5000 0.5900 0.5500 0.5950 0.7000 0.7800 -
P/RPS 1.13 1.27 1.49 1.36 1.48 1.72 1.97 -30.89%
  QoQ % -11.02% -14.77% 9.56% -8.11% -13.95% -12.69% -
  Horiz. % 57.36% 64.47% 75.63% 69.04% 75.13% 87.31% 100.00%
P/EPS 15.78 13.34 14.39 11.91 13.50 14.55 16.08 -1.24%
  QoQ % 18.29% -7.30% 20.82% -11.78% -7.22% -9.51% -
  Horiz. % 98.13% 82.96% 89.49% 74.07% 83.96% 90.49% 100.00%
EY 6.34 7.50 6.95 8.40 7.41 6.87 6.22 1.28%
  QoQ % -15.47% 7.91% -17.26% 13.36% 7.86% 10.45% -
  Horiz. % 101.93% 120.58% 111.74% 135.05% 119.13% 110.45% 100.00%
DY 0.02 0.00 0.00 0.00 0.00 0.01 0.01 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
P/NAPS 1.14 1.30 1.57 1.49 1.63 1.90 2.19 -35.21%
  QoQ % -12.31% -17.20% 5.37% -8.59% -14.21% -13.24% -
  Horiz. % 52.05% 59.36% 71.69% 68.04% 74.43% 86.76% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers