Highlights

[OCR] QoQ TTM 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 -     27.40%    YoY -     -1,361.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Revenue 88,051 81,830 63,041 49,960 41,900 32,077 50,992 47.06%
  QoQ % 7.60% 29.80% 26.18% 19.24% 30.62% -37.09% -
  Horiz. % 172.68% 160.48% 123.63% 97.98% 82.17% 62.91% 100.00%
PBT 10,576 10,635 -8,083 -9,785 -8,626 -9,600 7,764 24.39%
  QoQ % -0.55% 231.57% 17.39% -13.44% 10.15% -223.65% -
  Horiz. % 136.22% 136.98% -104.11% -126.03% -111.10% -123.65% 100.00%
Tax -1,818 -1,597 -792 -732 -1,737 -528 -1,771 1.87%
  QoQ % -13.84% -101.64% -8.20% 57.86% -228.98% 70.19% -
  Horiz. % 102.65% 90.18% 44.72% 41.33% 98.08% 29.81% 100.00%
NP 8,758 9,038 -8,875 -10,517 -10,363 -10,128 5,993 30.71%
  QoQ % -3.10% 201.84% 15.61% -1.49% -2.32% -269.00% -
  Horiz. % 146.14% 150.81% -148.09% -175.49% -172.92% -169.00% 100.00%
NP to SH 8,608 8,921 -3,245 -5,046 -6,950 -7,322 1,639 222.51%
  QoQ % -3.51% 374.92% 35.69% 27.40% 5.08% -546.74% -
  Horiz. % 525.20% 544.30% -197.99% -307.87% -424.04% -446.74% 100.00%
Tax Rate 17.19 % 15.02 % - % - % - % - % 22.81 % -18.10%
  QoQ % 14.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.36% 65.85% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 79,293 72,792 71,916 60,477 52,263 42,205 44,999 49.18%
  QoQ % 8.93% 1.22% 18.91% 15.72% 23.83% -6.21% -
  Horiz. % 176.21% 161.76% 159.82% 134.40% 116.14% 93.79% 100.00%
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13%
  QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% -
  Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13%
  QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% -
  Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
NOSH 333,003 324,102 322,815 320,830 319,233 292,402 292,395 9.62%
  QoQ % 2.75% 0.40% 0.62% 0.50% 9.18% 0.00% -
  Horiz. % 113.89% 110.84% 110.40% 109.72% 109.18% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
NP Margin 9.95 % 11.04 % -14.08 % -21.05 % -24.73 % -31.57 % 11.75 % -11.08%
  QoQ % -9.87% 178.41% 33.11% 14.88% 21.67% -368.68% -
  Horiz. % 84.68% 93.96% -119.83% -179.15% -210.47% -268.68% 100.00%
ROE 9.94 % 10.59 % -3.72 % -5.83 % -8.06 % -7.83 % 1.60 % 263.11%
  QoQ % -6.14% 384.68% 36.19% 27.67% -2.94% -589.38% -
  Horiz. % 621.25% 661.88% -232.50% -364.38% -503.75% -489.37% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 26.44 25.25 19.53 15.57 13.13 10.97 17.44 34.15%
  QoQ % 4.71% 29.29% 25.43% 18.58% 19.69% -37.10% -
  Horiz. % 151.61% 144.78% 111.98% 89.28% 75.29% 62.90% 100.00%
EPS 2.58 2.75 -1.01 -1.57 -2.18 -2.50 0.56 194.02%
  QoQ % -6.18% 372.28% 35.67% 27.98% 12.80% -546.43% -
  Horiz. % 460.71% 491.07% -180.36% -280.36% -389.29% -446.43% 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 0.2600 0.2600 0.2700 0.2700 0.2700 0.3200 0.3500 -18.93%
  QoQ % 0.00% -3.70% 0.00% 0.00% -15.62% -8.57% -
  Horiz. % 74.29% 74.29% 77.14% 77.14% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 19.27 17.91 13.80 10.94 9.17 7.02 11.16 47.05%
  QoQ % 7.59% 29.78% 26.14% 19.30% 30.63% -37.10% -
  Horiz. % 172.67% 160.48% 123.66% 98.03% 82.17% 62.90% 100.00%
EPS 1.88 1.95 -0.71 -1.10 -1.52 -1.60 0.36 221.22%
  QoQ % -3.59% 374.65% 35.45% 27.63% 5.00% -544.44% -
  Horiz. % 522.22% 541.67% -197.22% -305.56% -422.22% -444.44% 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 0.1895 0.1845 0.1908 0.1896 0.1887 0.2048 0.2240 -11.14%
  QoQ % 2.71% -3.30% 0.63% 0.48% -7.86% -8.57% -
  Horiz. % 84.60% 82.37% 85.18% 84.64% 84.24% 91.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 -
Price 0.2250 0.2600 0.2700 0.3000 0.2700 0.2900 0.3200 -
P/RPS 0.85 1.03 1.38 1.93 2.06 2.64 1.83 -41.81%
  QoQ % -17.48% -25.36% -28.50% -6.31% -21.97% 44.26% -
  Horiz. % 46.45% 56.28% 75.41% 105.46% 112.57% 144.26% 100.00%
P/EPS 8.70 9.45 -26.86 -19.07 -12.40 -11.58 57.09 -73.50%
  QoQ % -7.94% 135.18% -40.85% -53.79% -7.08% -120.28% -
  Horiz. % 15.24% 16.55% -47.05% -33.40% -21.72% -20.28% 100.00%
EY 11.49 10.59 -3.72 -5.24 -8.06 -8.63 1.75 277.57%
  QoQ % 8.50% 384.68% 29.01% 34.99% 6.60% -593.14% -
  Horiz. % 656.57% 605.14% -212.57% -299.43% -460.57% -493.14% 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 0.87 1.00 1.00 1.11 1.00 0.91 0.91 -3.12%
  QoQ % -13.00% 0.00% -9.91% 11.00% 9.89% 0.00% -
  Horiz. % 95.60% 109.89% 109.89% 121.98% 109.89% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 -
Price 0.3600 0.2550 0.2600 0.2500 0.3200 0.2400 0.2900 -
P/RPS 1.36 1.01 1.33 1.61 2.44 2.19 1.66 -13.13%
  QoQ % 34.65% -24.06% -17.39% -34.02% 11.42% 31.93% -
  Horiz. % 81.93% 60.84% 80.12% 96.99% 146.99% 131.93% 100.00%
P/EPS 13.93 9.26 -25.86 -15.90 -14.70 -9.58 51.74 -60.40%
  QoQ % 50.43% 135.81% -62.64% -8.16% -53.44% -118.52% -
  Horiz. % 26.92% 17.90% -49.98% -30.73% -28.41% -18.52% 100.00%
EY 7.18 10.79 -3.87 -6.29 -6.80 -10.43 1.93 152.82%
  QoQ % -33.46% 378.81% 38.47% 7.50% 34.80% -640.41% -
  Horiz. % 372.02% 559.07% -200.52% -325.91% -352.33% -540.41% 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 1.38 0.98 0.96 0.93 1.19 0.75 0.83 43.18%
  QoQ % 40.82% 2.08% 3.23% -21.85% 58.67% -9.64% -
  Horiz. % 166.27% 118.07% 115.66% 112.05% 143.37% 90.36% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

468  431  615  1004 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.22-0.035 
 DNEX 0.25-0.005 
 DYNACIA 0.115-0.005 
 BIOHLDG 0.305+0.045 
 LAMBO 0.030.00 
 VSOLAR 0.040.00 
 QES 0.385+0.045 
 MCLEAN 0.395+0.165 
 RUBEREX 1.77+0.10 

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. Price Chart prevails - Koon Yew Yin Koon Yew Yin's Blog
2. STEEL Industry - HOT ! ! The Huat Project
3. Technical Buy - YONGTAI (7066) PublicInvest Research
4. TECHNOLOGY INDEX U-TURN DETECTED RISE OF TITAN
5. GLOVEs rebound on expanded MCO gloveharicut
6. A company related to Renewable energy and Serba Dinamik (Time to fly?) GillianTan Reviews
7. Malaysia Electronics Industry 5G TECH MANUFACTURING
8. Mplus Market Pulse - 21 Jan 2021 M+ Online Research Articles
PARTNERS & BROKERS