Highlights

[OCR] YoY Annualized Quarter Result on 2019-03-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     186.64%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 112,056 87,172 0 47,824 42,168 43,620 46,296 14.76%
  YoY % 28.55% 0.00% 0.00% 13.41% -3.33% -5.78% -
  Horiz. % 242.04% 188.29% 0.00% 103.30% 91.08% 94.22% 100.00%
PBT 7,244 7,480 0 1,340 2,232 -1,464 -3,664 -
  YoY % -3.16% 0.00% 0.00% -39.96% 252.46% 60.04% -
  Horiz. % -197.71% -204.15% -0.00% -36.57% -60.92% 39.96% 100.00%
Tax -2,288 -1,404 0 -264 -540 -188 -220 44.02%
  YoY % -62.96% 0.00% 0.00% 51.11% -187.23% 14.55% -
  Horiz. % 1,040.00% 638.18% -0.00% 120.00% 245.45% 85.45% 100.00%
NP 4,956 6,076 0 1,076 1,692 -1,652 -3,884 -
  YoY % -18.43% 0.00% 0.00% -36.41% 202.42% 57.47% -
  Horiz. % -127.60% -156.44% -0.00% -27.70% -43.56% 42.53% 100.00%
NP to SH 4,816 6,068 0 1,152 1,692 -1,652 -3,884 -
  YoY % -20.63% 0.00% 0.00% -31.91% 202.42% 57.47% -
  Horiz. % -124.00% -156.23% -0.00% -29.66% -43.56% 42.53% 100.00%
Tax Rate 31.58 % 18.77 % - % 19.70 % 24.19 % - % - % -
  YoY % 68.25% 0.00% 0.00% -18.56% 0.00% 0.00% -
  Horiz. % 130.55% 77.59% 0.00% 81.44% 100.00% - -
Total Cost 107,100 81,096 0 46,748 40,476 45,272 50,180 12.54%
  YoY % 32.07% 0.00% 0.00% 15.50% -10.59% -9.78% -
  Horiz. % 213.43% 161.61% 0.00% 93.16% 80.66% 90.22% 100.00%
Net Worth 86,580 86,192 - 88,800 48,342 39,647 41,827 12.00%
  YoY % 0.45% 0.00% 0.00% 83.69% 21.93% -5.21% -
  Horiz. % 206.99% 206.07% 0.00% 212.30% 115.58% 94.79% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 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
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 86,580 86,192 - 88,800 48,342 39,647 41,827 12.00%
  YoY % 0.45% 0.00% 0.00% 83.69% 21.93% -5.21% -
  Horiz. % 206.99% 206.07% 0.00% 212.30% 115.58% 94.79% 100.00%
NOSH 333,003 319,233 279,712 240,000 201,428 165,200 149,384 13.30%
  YoY % 4.31% 14.13% 16.55% 19.15% 21.93% 10.59% -
  Horiz. % 222.92% 213.70% 187.24% 160.66% 134.84% 110.59% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 4.42 % 6.97 % - % 2.25 % 4.01 % -3.79 % -8.39 % -
  YoY % -36.59% 0.00% 0.00% -43.89% 205.80% 54.83% -
  Horiz. % -52.68% -83.08% 0.00% -26.82% -47.79% 45.17% 100.00%
ROE 5.56 % 7.04 % - % 1.30 % 3.50 % -4.17 % -9.29 % -
  YoY % -21.02% 0.00% 0.00% -62.86% 183.93% 55.11% -
  Horiz. % -59.85% -75.78% 0.00% -13.99% -37.67% 44.89% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 33.65 27.31 - 19.93 20.93 26.40 30.99 1.29%
  YoY % 23.21% 0.00% 0.00% -4.78% -20.72% -14.81% -
  Horiz. % 108.58% 88.13% 0.00% 64.31% 67.54% 85.19% 100.00%
EPS 1.44 1.92 0.00 0.48 0.84 -1.00 -2.60 -
  YoY % -25.00% 0.00% 0.00% -42.86% 184.00% 61.54% -
  Horiz. % -55.38% -73.85% -0.00% -18.46% -32.31% 38.46% 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 0.2600 0.2700 - 0.3700 0.2400 0.2400 0.2800 -1.15%
  YoY % -3.70% 0.00% 0.00% 54.17% 0.00% -14.29% -
  Horiz. % 92.86% 96.43% 0.00% 132.14% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 24.61 19.15 - 10.50 9.26 9.58 10.17 14.76%
  YoY % 28.51% 0.00% 0.00% 13.39% -3.34% -5.80% -
  Horiz. % 241.99% 188.30% 0.00% 103.24% 91.05% 94.20% 100.00%
EPS 1.06 1.33 0.00 0.25 0.37 -0.36 -0.85 -
  YoY % -20.30% 0.00% 0.00% -32.43% 202.78% 57.65% -
  Horiz. % -124.71% -156.47% -0.00% -29.41% -43.53% 42.35% 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 0.1902 0.1893 - 0.1950 0.1062 0.0871 0.0919 12.00%
  YoY % 0.48% 0.00% 0.00% 83.62% 21.93% -5.22% -
  Horiz. % 206.96% 205.98% 0.00% 212.19% 115.56% 94.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.2250 0.2700 0.4500 0.3850 0.4800 0.6200 0.2500 -
P/RPS 0.67 0.99 0.00 1.93 2.29 2.35 0.81 -2.91%
  YoY % -32.32% 0.00% 0.00% -15.72% -2.55% 190.12% -
  Horiz. % 82.72% 122.22% 0.00% 238.27% 282.72% 290.12% 100.00%
P/EPS 15.56 14.20 0.00 80.21 57.14 -62.00 -9.62 -
  YoY % 9.58% 0.00% 0.00% 40.37% 192.16% -544.49% -
  Horiz. % -161.75% -147.61% -0.00% -833.78% -593.97% 644.49% 100.00%
EY 6.43 7.04 0.00 1.25 1.75 -1.61 -10.40 -
  YoY % -8.66% 0.00% 0.00% -28.57% 208.70% 84.52% -
  Horiz. % -61.83% -67.69% -0.00% -12.02% -16.83% 15.48% 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 0.87 1.00 0.00 1.04 2.00 2.58 0.89 -0.35%
  YoY % -13.00% 0.00% 0.00% -48.00% -22.48% 189.89% -
  Horiz. % 97.75% 112.36% 0.00% 116.85% 224.72% 289.89% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 29/06/20 29/05/19 - 14/12/16 17/12/15 16/12/14 19/12/13 -
Price 0.3600 0.3200 0.0000 0.4000 0.4850 0.5500 0.2450 -
P/RPS 1.07 1.17 0.00 2.01 2.32 2.08 0.79 4.84%
  YoY % -8.55% 0.00% 0.00% -13.36% 11.54% 163.29% -
  Horiz. % 135.44% 148.10% 0.00% 254.43% 293.67% 263.29% 100.00%
P/EPS 24.89 16.83 0.00 83.33 57.74 -55.00 -9.42 -
  YoY % 47.89% 0.00% 0.00% 44.32% 204.98% -483.86% -
  Horiz. % -264.23% -178.66% -0.00% -884.61% -612.95% 583.86% 100.00%
EY 4.02 5.94 0.00 1.20 1.73 -1.82 -10.61 -
  YoY % -32.32% 0.00% 0.00% -30.64% 195.05% 82.85% -
  Horiz. % -37.89% -55.98% -0.00% -11.31% -16.31% 17.15% 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 1.38 1.19 0.00 1.08 2.02 2.29 0.88 7.26%
  YoY % 15.97% 0.00% 0.00% -46.53% -11.79% 160.23% -
  Horiz. % 156.82% 135.23% 0.00% 122.73% 229.55% 260.23% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

429  296  640  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.29+0.02 
 TDM 0.295+0.03 
 TNLOGIS 0.875+0.11 

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!
PARTNERS & BROKERS