Highlights

[OCR] QoQ TTM Result on 2018-10-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 31-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Oct-2018
Profit Trend QoQ -     -35.11%    YoY -     -63.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 50,992 67,933 79,460 90,926 98,336 88,773 73,953 -21.90%
  QoQ % -24.94% -14.51% -12.61% -7.54% 10.77% 20.04% -
  Horiz. % 68.95% 91.86% 107.45% 122.95% 132.97% 120.04% 100.00%
PBT 7,764 9,244 6,734 8,330 8,826 6,631 1,987 147.46%
  QoQ % -16.01% 37.27% -19.16% -5.62% 33.10% 233.72% -
  Horiz. % 390.74% 465.22% 338.90% 419.22% 444.19% 333.72% 100.00%
Tax -1,771 -1,331 -1,521 -3,809 -4,223 -3,926 3,174 -
  QoQ % -33.06% 12.49% 60.07% 9.80% -7.56% -223.69% -
  Horiz. % -55.80% -41.93% -47.92% -120.01% -133.05% -123.69% 100.00%
NP 5,993 7,913 5,213 4,521 4,603 2,705 5,161 10.45%
  QoQ % -24.26% 51.79% 15.31% -1.78% 70.17% -47.59% -
  Horiz. % 116.12% 153.32% 101.01% 87.60% 89.19% 52.41% 100.00%
NP to SH 1,639 2,526 2,840 2,768 4,503 3,729 -351 -
  QoQ % -35.11% -11.06% 2.60% -38.53% 20.76% 1,162.39% -
  Horiz. % -466.95% -719.66% -809.12% -788.60% -1,282.91% -1,062.39% 100.00%
Tax Rate 22.81 % 14.40 % 22.59 % 45.73 % 47.85 % 59.21 % -159.74 % -
  QoQ % 58.40% -36.25% -50.60% -4.43% -19.19% 137.07% -
  Horiz. % -14.28% -9.01% -14.14% -28.63% -29.95% -37.07% 100.00%
Total Cost 44,999 60,020 74,247 86,405 93,733 86,068 68,792 -24.59%
  QoQ % -25.03% -19.16% -14.07% -7.82% 8.91% 25.11% -
  Horiz. % 65.41% 87.25% 107.93% 125.60% 136.26% 125.11% 100.00%
Net Worth 102,338 102,338 96,507 95,102 90,789 89,449 90,608 8.43%
  QoQ % 0.00% 6.04% 1.48% 4.75% 1.50% -1.28% -
  Horiz. % 112.95% 112.95% 106.51% 104.96% 100.20% 98.72% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 102,338 102,338 96,507 95,102 90,789 89,449 90,608 8.43%
  QoQ % 0.00% 6.04% 1.48% 4.75% 1.50% -1.28% -
  Horiz. % 112.95% 112.95% 106.51% 104.96% 100.20% 98.72% 100.00%
NOSH 292,395 292,395 283,847 279,712 267,029 241,754 238,444 14.52%
  QoQ % 0.00% 3.01% 1.48% 4.75% 10.45% 1.39% -
  Horiz. % 122.63% 122.63% 119.04% 117.31% 111.99% 101.39% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 11.75 % 11.65 % 6.56 % 4.97 % 4.68 % 3.05 % 6.98 % 41.38%
  QoQ % 0.86% 77.59% 31.99% 6.20% 53.44% -56.30% -
  Horiz. % 168.34% 166.91% 93.98% 71.20% 67.05% 43.70% 100.00%
ROE 1.60 % 2.47 % 2.94 % 2.91 % 4.96 % 4.17 % -0.39 % -
  QoQ % -35.22% -15.99% 1.03% -41.33% 18.94% 1,169.23% -
  Horiz. % -410.26% -633.33% -753.85% -746.15% -1,271.79% -1,069.23% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 17.44 23.23 27.99 32.51 36.83 36.72 31.01 -31.79%
  QoQ % -24.92% -17.01% -13.90% -11.73% 0.30% 18.41% -
  Horiz. % 56.24% 74.91% 90.26% 104.84% 118.77% 118.41% 100.00%
EPS 0.56 0.86 1.00 0.99 1.69 1.54 -0.15 -
  QoQ % -34.88% -14.00% 1.01% -41.42% 9.74% 1,126.67% -
  Horiz. % -373.33% -573.33% -666.67% -660.00% -1,126.67% -1,026.67% 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 0.3500 0.3500 0.3400 0.3400 0.3400 0.3700 0.3800 -5.32%
  QoQ % 0.00% 2.94% 0.00% 0.00% -8.11% -2.63% -
  Horiz. % 92.11% 92.11% 89.47% 89.47% 89.47% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 321,764
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 15.85 21.11 24.70 28.26 30.56 27.59 22.98 -21.88%
  QoQ % -24.92% -14.53% -12.60% -7.53% 10.76% 20.06% -
  Horiz. % 68.97% 91.86% 107.48% 122.98% 132.99% 120.06% 100.00%
EPS 0.51 0.79 0.88 0.86 1.40 1.16 -0.11 -
  QoQ % -35.44% -10.23% 2.33% -38.57% 20.69% 1,154.55% -
  Horiz. % -463.64% -718.18% -800.00% -781.82% -1,272.73% -1,054.55% 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 0.3181 0.3181 0.2999 0.2956 0.2822 0.2780 0.2816 8.44%
  QoQ % 0.00% 6.07% 1.45% 4.75% 1.51% -1.28% -
  Horiz. % 112.96% 112.96% 106.50% 104.97% 100.21% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.3200 0.4500 0.4050 0.5250 0.5500 0.5700 0.6200 -
P/RPS 1.83 1.94 1.45 1.62 1.49 1.55 2.00 -5.73%
  QoQ % -5.67% 33.79% -10.49% 8.72% -3.87% -22.50% -
  Horiz. % 91.50% 97.00% 72.50% 81.00% 74.50% 77.50% 100.00%
P/EPS 57.09 52.09 40.48 53.05 32.62 36.95 -421.18 -
  QoQ % 9.60% 28.68% -23.69% 62.63% -11.72% 108.77% -
  Horiz. % -13.55% -12.37% -9.61% -12.60% -7.74% -8.77% 100.00%
EY 1.75 1.92 2.47 1.88 3.07 2.71 -0.24 -
  QoQ % -8.85% -22.27% 31.38% -38.76% 13.28% 1,229.17% -
  Horiz. % -729.17% -800.00% -1,029.17% -783.33% -1,279.17% -1,129.17% 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 0.91 1.29 1.19 1.54 1.62 1.54 1.63 -32.13%
  QoQ % -29.46% 8.40% -22.73% -4.94% 5.19% -5.52% -
  Horiz. % 55.83% 79.14% 73.01% 94.48% 99.39% 94.48% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/12/18 28/09/18 27/06/18 28/03/18 13/12/17 28/09/17 21/06/17 -
Price 0.2900 0.3250 0.3550 0.5000 0.5250 0.5700 0.6400 -
P/RPS 1.66 1.40 1.27 1.54 1.43 1.55 2.06 -13.37%
  QoQ % 18.57% 10.24% -17.53% 7.69% -7.74% -24.76% -
  Horiz. % 80.58% 67.96% 61.65% 74.76% 69.42% 75.24% 100.00%
P/EPS 51.74 37.62 35.48 50.53 31.13 36.95 -434.77 -
  QoQ % 37.53% 6.03% -29.78% 62.32% -15.75% 108.50% -
  Horiz. % -11.90% -8.65% -8.16% -11.62% -7.16% -8.50% 100.00%
EY 1.93 2.66 2.82 1.98 3.21 2.71 -0.23 -
  QoQ % -27.44% -5.67% 42.42% -38.32% 18.45% 1,278.26% -
  Horiz. % -839.13% -1,156.52% -1,226.09% -860.87% -1,395.65% -1,178.26% 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 0.83 0.93 1.04 1.47 1.54 1.54 1.68 -37.42%
  QoQ % -10.75% -10.58% -29.25% -4.55% 0.00% -8.33% -
  Horiz. % 49.40% 55.36% 61.90% 87.50% 91.67% 91.67% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 
Partners & Brokers