Highlights

[OCR] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 80,792 0 38,216 40,549 39,490 47,242 32,984 12.83%
  YoY % 0.00% 0.00% -5.75% 2.68% -16.41% 43.23% -
  Horiz. % 244.94% 0.00% 115.86% 122.94% 119.73% 143.23% 100.00%
PBT 10,342 0 -1,025 -4,006 -3,784 -3,193 -1,526 -
  YoY % 0.00% 0.00% 74.41% -5.88% -18.50% -109.17% -
  Horiz. % -677.47% -0.00% 67.16% 262.45% 247.86% 209.17% 100.00%
Tax -1,909 0 -126 -138 -130 -140 0 -
  YoY % 0.00% 0.00% 8.65% -6.12% 6.67% 0.00% -
  Horiz. % 1,363.81% -0.00% 90.48% 99.05% 93.33% 100.00% -
NP 8,433 0 -1,152 -4,145 -3,914 -3,333 -1,526 -
  YoY % 0.00% 0.00% 72.21% -5.89% -17.44% -118.34% -
  Horiz. % -552.40% -0.00% 75.46% 271.53% 256.42% 218.34% 100.00%
NP to SH 8,614 0 -976 -4,145 -3,914 -3,333 -1,526 -
  YoY % 0.00% 0.00% 76.46% -5.89% -17.44% -118.34% -
  Horiz. % -564.28% -0.00% 63.93% 271.53% 256.42% 218.34% 100.00%
Tax Rate 18.46 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 72,358 0 39,368 44,694 43,405 50,575 34,510 10.49%
  YoY % 0.00% 0.00% -11.92% 2.97% -14.18% 46.55% -
  Horiz. % 209.67% 0.00% 114.07% 129.51% 125.77% 146.55% 100.00%
Net Worth 87,160 - 46,011 48,403 40,821 43,154 36,935 12.26%
  YoY % 0.00% 0.00% -4.94% 18.57% -5.41% 16.84% -
  Horiz. % 235.98% 0.00% 124.57% 131.05% 110.52% 116.84% 100.00%
Dividend
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 87,160 - 46,011 48,403 40,821 43,154 36,935 12.26%
  YoY % 0.00% 0.00% -4.94% 18.57% -5.41% 16.84% -
  Horiz. % 235.98% 0.00% 124.57% 131.05% 110.52% 116.84% 100.00%
NOSH 322,815 292,395 209,142 186,167 157,005 148,809 123,118 13.87%
  YoY % 10.40% 39.81% 12.34% 18.57% 5.51% 20.87% -
  Horiz. % 262.20% 237.49% 169.87% 151.21% 127.52% 120.87% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 10.44 % - % -3.01 % -10.22 % -9.91 % -7.06 % -4.63 % -
  YoY % 0.00% 0.00% 70.55% -3.13% -40.37% -52.48% -
  Horiz. % -225.49% 0.00% 65.01% 220.73% 214.04% 152.48% 100.00%
ROE 9.88 % - % -2.12 % -8.56 % -9.59 % -7.72 % -4.13 % -
  YoY % 0.00% 0.00% 75.23% 10.74% -24.22% -86.92% -
  Horiz. % -239.23% 0.00% 51.33% 207.26% 232.20% 186.92% 100.00%
Per Share
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 25.03 - 18.27 21.78 25.15 31.75 26.79 -0.91%
  YoY % 0.00% 0.00% -16.12% -13.40% -20.79% 18.51% -
  Horiz. % 93.43% 0.00% 68.20% 81.30% 93.88% 118.51% 100.00%
EPS 2.67 0.00 -0.47 -2.23 -2.49 -2.24 -1.24 -
  YoY % 0.00% 0.00% 78.92% 10.44% -11.16% -80.65% -
  Horiz. % -215.32% -0.00% 37.90% 179.84% 200.81% 180.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2700 - 0.2200 0.2600 0.2600 0.2900 0.3000 -1.41%
  YoY % 0.00% 0.00% -15.38% 0.00% -10.34% -3.33% -
  Horiz. % 90.00% 0.00% 73.33% 86.67% 86.67% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 24.37 - 11.53 12.23 11.91 14.25 9.95 12.83%
  YoY % 0.00% 0.00% -5.72% 2.69% -16.42% 43.22% -
  Horiz. % 244.92% 0.00% 115.88% 122.91% 119.70% 143.22% 100.00%
EPS 2.60 0.00 -0.29 -1.25 -1.18 -1.01 -0.46 -
  YoY % 0.00% 0.00% 76.80% -5.93% -16.83% -119.57% -
  Horiz. % -565.22% -0.00% 63.04% 271.74% 256.52% 219.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2629 - 0.1388 0.1460 0.1231 0.1302 0.1114 12.26%
  YoY % 0.00% 0.00% -4.93% 18.60% -5.45% 16.88% -
  Horiz. % 236.00% 0.00% 124.60% 131.06% 110.50% 116.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/09/19 28/09/18 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.2700 0.3250 0.4950 0.5050 0.2300 0.2000 0.2000 -
P/RPS 1.08 0.00 2.71 2.32 0.91 0.63 0.75 5.04%
  YoY % 0.00% 0.00% 16.81% 154.95% 44.44% -16.00% -
  Horiz. % 144.00% 0.00% 361.33% 309.33% 121.33% 84.00% 100.00%
P/EPS 10.12 0.00 -106.07 -22.68 -9.22 -8.93 -16.13 -
  YoY % 0.00% 0.00% -367.68% -145.99% -3.25% 44.64% -
  Horiz. % -62.74% -0.00% 657.59% 140.61% 57.16% 55.36% 100.00%
EY 9.88 0.00 -0.94 -4.41 -10.84 -11.20 -6.20 -
  YoY % 0.00% 0.00% 78.68% 59.32% 3.21% -80.65% -
  Horiz. % -159.35% -0.00% 15.16% 71.13% 174.84% 180.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.00 2.25 1.94 0.88 0.69 0.67 5.54%
  YoY % 0.00% 0.00% 15.98% 120.45% 27.54% 2.99% -
  Horiz. % 149.25% 0.00% 335.82% 289.55% 131.34% 102.99% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/11/19 - 23/06/16 26/06/15 30/06/14 24/06/13 28/06/12 -
Price 0.2600 0.0000 0.4550 0.4800 0.2700 0.2150 0.1700 -
P/RPS 1.04 0.00 2.49 2.20 1.07 0.68 0.63 6.99%
  YoY % 0.00% 0.00% 13.18% 105.61% 57.35% 7.94% -
  Horiz. % 165.08% 0.00% 395.24% 349.21% 169.84% 107.94% 100.00%
P/EPS 9.74 0.00 -97.50 -21.56 -10.83 -9.60 -13.71 -
  YoY % 0.00% 0.00% -352.23% -99.08% -12.81% 29.98% -
  Horiz. % -71.04% -0.00% 711.16% 157.26% 78.99% 70.02% 100.00%
EY 10.26 0.00 -1.03 -4.64 -9.23 -10.42 -7.29 -
  YoY % 0.00% 0.00% 77.80% 49.73% 11.42% -42.94% -
  Horiz. % -140.74% -0.00% 14.13% 63.65% 126.61% 142.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.00 2.07 1.85 1.04 0.74 0.57 7.28%
  YoY % 0.00% 0.00% 11.89% 77.88% 40.54% 29.82% -
  Horiz. % 168.42% 0.00% 363.16% 324.56% 182.46% 129.82% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers