Highlights

[OCR] YoY Annualized Quarter Result on 2017-12-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
31-Dec-2017
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
Revenue 74,107 82,275 86,076 0 85,550 88,773  -  -16.52%
  YoY % -9.93% -4.42% 0.00% 0.00% -3.63% - -
  Horiz. % 83.48% 92.68% 96.96% 0.00% 96.37% 100.00% -
PBT 10,084 7,426 10,120 0 6,462 6,631  -  52.08%
  YoY % 35.79% -26.62% 0.00% 0.00% -2.54% - -
  Horiz. % 152.08% 112.00% 152.62% 0.00% 97.46% 100.00% -
Tax -1,452 -162 -1,452 0 -3,352 -3,927  -  -63.03%
  YoY % -796.30% 88.84% 0.00% 0.00% 14.64% - -
  Horiz. % 36.97% 4.13% 36.97% -0.00% 85.36% 100.00% -
NP 8,632 7,264 8,668 0 3,110 2,704  -  219.24%
  YoY % 18.83% -16.19% 0.00% 0.00% 15.04% - -
  Horiz. % 319.24% 268.66% 320.56% 0.00% 115.04% 100.00% -
NP to SH 2,755 2,194 4,248 0 3,133 3,728  -  -26.08%
  YoY % 25.57% -48.34% 0.00% 0.00% -15.95% - -
  Horiz. % 73.92% 58.87% 113.95% 0.00% 84.05% 100.00% -
Tax Rate 14.40 % 2.18 % 14.35 % - % 51.87 % 59.22 %  -  % -75.68%
  YoY % 560.55% -84.81% 0.00% 0.00% -12.41% - -
  Horiz. % 24.32% 3.68% 24.23% 0.00% 87.59% 100.00% -
Total Cost 65,475 75,010 77,408 0 82,440 86,069  -  -23.93%
  YoY % -12.71% -3.10% 0.00% 0.00% -4.22% - -
  Horiz. % 76.07% 87.15% 89.94% 0.00% 95.78% 100.00% -
Net Worth 102,338 96,507 90,789 98,800 90,202 88,420  -  15.74%
  YoY % 6.04% 6.30% -8.11% 9.53% 2.01% - -
  Horiz. % 115.74% 109.15% 102.68% 111.74% 102.01% 100.00% -
Dividend
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
Net Worth 102,338 96,507 90,789 98,800 90,202 88,420  -  15.74%
  YoY % 6.04% 6.30% -8.11% 9.53% 2.01% - -
  Horiz. % 115.74% 109.15% 102.68% 111.74% 102.01% 100.00% -
NOSH 292,395 283,847 267,029 267,029 237,373 238,974  -  22.35%
  YoY % 3.01% 6.30% 0.00% 12.49% -0.67% - -
  Horiz. % 122.35% 118.78% 111.74% 111.74% 99.33% 100.00% -
Ratio Analysis
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
NP Margin 11.65 % 8.83 % 10.07 % - % 3.64 % 3.05 %  -  % 281.97%
  YoY % 31.94% -12.31% 0.00% 0.00% 19.34% - -
  Horiz. % 381.97% 289.51% 330.16% 0.00% 119.34% 100.00% -
ROE 2.69 % 2.27 % 4.68 % - % 3.47 % 4.22 %  -  % -36.26%
  YoY % 18.50% -51.50% 0.00% 0.00% -17.77% - -
  Horiz. % 63.74% 53.79% 110.90% 0.00% 82.23% 100.00% -
Per Share
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
RPS 25.35 28.99 32.23 - 36.04 37.15  -  -31.76%
  YoY % -12.56% -10.05% 0.00% 0.00% -2.99% - -
  Horiz. % 68.24% 78.03% 86.76% 0.00% 97.01% 100.00% -
EPS 0.96 0.78 1.60 0.00 1.32 1.56  -  -38.46%
  YoY % 23.08% -51.25% 0.00% 0.00% -15.38% - -
  Horiz. % 61.54% 50.00% 102.56% 0.00% 84.62% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.3500 0.3400 0.3400 0.3700 0.3800 0.3700  -  -5.41%
  YoY % 2.94% 0.00% -8.11% -2.63% 2.70% - -
  Horiz. % 94.59% 91.89% 91.89% 100.00% 102.70% 100.00% -
Adjusted Per Share Value based on latest NOSH - 331,498
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
RPS 22.36 24.82 25.97 - 25.81 26.78  -  -16.50%
  YoY % -9.91% -4.43% 0.00% 0.00% -3.62% - -
  Horiz. % 83.50% 92.68% 96.98% 0.00% 96.38% 100.00% -
EPS 0.83 0.66 1.28 0.00 0.95 1.12  -  -25.89%
  YoY % 25.76% -48.44% 0.00% 0.00% -15.18% - -
  Horiz. % 74.11% 58.93% 114.29% 0.00% 84.82% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.3087 0.2911 0.2739 0.2980 0.2721 0.2667  -  15.75%
  YoY % 6.05% 6.28% -8.09% 9.52% 2.02% - -
  Horiz. % 115.75% 109.15% 102.70% 111.74% 102.02% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
Date 31/07/18 30/04/18 31/10/17 29/12/17 28/04/17 31/07/17  -  -
Price 0.4500 0.4050 0.5500 0.5550 0.6200 0.5700  -  -
P/RPS 1.78 1.40 1.71 0.00 1.72 1.53  -  16.34%
  YoY % 27.14% -18.13% 0.00% 0.00% 12.42% - -
  Horiz. % 116.34% 91.50% 111.76% 0.00% 112.42% 100.00% -
P/EPS 47.75 52.38 34.57 0.00 46.97 36.54  -  30.68%
  YoY % -8.84% 51.52% 0.00% 0.00% 28.54% - -
  Horiz. % 130.68% 143.35% 94.61% 0.00% 128.54% 100.00% -
EY 2.09 1.91 2.89 0.00 2.13 2.74  -  -23.72%
  YoY % 9.42% -33.91% 0.00% 0.00% -22.26% - -
  Horiz. % 76.28% 69.71% 105.47% 0.00% 77.74% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.29 1.19 1.62 1.50 1.63 1.54  -  -16.23%
  YoY % 8.40% -26.54% 8.00% -7.98% 5.84% - -
  Horiz. % 83.77% 77.27% 105.19% 97.40% 105.84% 100.00% -
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17  -  CAGR
Date 28/09/18 27/06/18 13/12/17 - 21/06/17 28/09/17  -  -
Price 0.3250 0.3550 0.5250 0.0000 0.6400 0.5700  -  -
P/RPS 1.28 1.22 1.63 0.00 1.78 1.53  -  -16.34%
  YoY % 4.92% -25.15% 0.00% 0.00% 16.34% - -
  Horiz. % 83.66% 79.74% 106.54% 0.00% 116.34% 100.00% -
P/EPS 34.49 45.92 33.00 0.00 48.48 36.54  -  -5.61%
  YoY % -24.89% 39.15% 0.00% 0.00% 32.68% - -
  Horiz. % 94.39% 125.67% 90.31% 0.00% 132.68% 100.00% -
EY 2.90 2.18 3.03 0.00 2.06 2.74  -  5.84%
  YoY % 33.03% -28.05% 0.00% 0.00% -24.82% - -
  Horiz. % 105.84% 79.56% 110.58% 0.00% 75.18% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.93 1.04 1.54 0.00 1.68 1.54  -  -39.61%
  YoY % -10.58% -32.47% 0.00% 0.00% 9.09% - -
  Horiz. % 60.39% 67.53% 100.00% 0.00% 109.09% 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.
 


 

247  290  525  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers