Highlights

[OCR] YoY Annualized Quarter Result on 2017-10-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 13-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
31-Oct-2017
Profit Trend QoQ -     13.95%    YoY -     268.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Revenue 62,151 74,107 82,275 86,076 0 85,550 88,773 -24.78%
  YoY % -16.13% -9.93% -4.42% 0.00% 0.00% -3.63% -
  Horiz. % 70.01% 83.48% 92.68% 96.96% 0.00% 96.37% 100.00%
PBT 8,822 10,084 7,426 10,120 0 6,462 6,631 25.62%
  YoY % -12.51% 35.79% -26.62% 0.00% 0.00% -2.54% -
  Horiz. % 133.05% 152.08% 112.00% 152.62% 0.00% 97.46% 100.00%
Tax -1,828 -1,452 -162 -1,452 0 -3,352 -3,927 -45.70%
  YoY % -25.92% -796.30% 88.84% 0.00% 0.00% 14.64% -
  Horiz. % 46.56% 36.97% 4.13% 36.97% -0.00% 85.36% 100.00%
NP 6,994 8,632 7,264 8,668 0 3,110 2,704 113.62%
  YoY % -18.98% 18.83% -16.19% 0.00% 0.00% 15.04% -
  Horiz. % 258.66% 319.24% 268.66% 320.56% 0.00% 115.04% 100.00%
NP to SH 2,316 2,755 2,194 4,248 0 3,133 3,728 -31.63%
  YoY % -15.95% 25.57% -48.34% 0.00% 0.00% -15.95% -
  Horiz. % 62.12% 73.92% 58.87% 113.95% 0.00% 84.05% 100.00%
Tax Rate 20.72 % 14.40 % 2.18 % 14.35 % - % 51.87 % 59.22 % -56.77%
  YoY % 43.89% 560.55% -84.81% 0.00% 0.00% -12.41% -
  Horiz. % 34.99% 24.32% 3.68% 24.23% 0.00% 87.59% 100.00%
Total Cost 55,157 65,475 75,010 77,408 0 82,440 86,069 -29.91%
  YoY % -15.76% -12.71% -3.10% 0.00% 0.00% -4.22% -
  Horiz. % 64.08% 76.07% 87.15% 89.94% 0.00% 95.78% 100.00%
Net Worth 102,338 102,338 96,507 90,789 98,800 90,202 88,420 12.38%
  YoY % 0.00% 6.04% 6.30% -8.11% 9.53% 2.01% -
  Horiz. % 115.74% 115.74% 109.15% 102.68% 111.74% 102.01% 100.00%
Dividend
31/10/18 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Net Worth 102,338 102,338 96,507 90,789 98,800 90,202 88,420 12.38%
  YoY % 0.00% 6.04% 6.30% -8.11% 9.53% 2.01% -
  Horiz. % 115.74% 115.74% 109.15% 102.68% 111.74% 102.01% 100.00%
NOSH 292,395 292,395 283,847 267,029 267,029 237,373 238,974 17.48%
  YoY % 0.00% 3.01% 6.30% 0.00% 12.49% -0.67% -
  Horiz. % 122.35% 122.35% 118.78% 111.74% 111.74% 99.33% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
NP Margin 11.25 % 11.65 % 8.83 % 10.07 % - % 3.64 % 3.05 % 183.62%
  YoY % -3.43% 31.94% -12.31% 0.00% 0.00% 19.34% -
  Horiz. % 368.85% 381.97% 289.51% 330.16% 0.00% 119.34% 100.00%
ROE 2.26 % 2.69 % 2.27 % 4.68 % - % 3.47 % 4.22 % -39.27%
  YoY % -15.99% 18.50% -51.50% 0.00% 0.00% -17.77% -
  Horiz. % 53.55% 63.74% 53.79% 110.90% 0.00% 82.23% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
RPS 21.26 25.35 28.99 32.23 - 36.04 37.15 -35.97%
  YoY % -16.13% -12.56% -10.05% 0.00% 0.00% -2.99% -
  Horiz. % 57.23% 68.24% 78.03% 86.76% 0.00% 97.01% 100.00%
EPS 0.81 0.96 0.78 1.60 0.00 1.32 1.56 -40.75%
  YoY % -15.62% 23.08% -51.25% 0.00% 0.00% -15.38% -
  Horiz. % 51.92% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3500 0.3500 0.3400 0.3400 0.3700 0.3800 0.3700 -4.34%
  YoY % 0.00% 2.94% 0.00% -8.11% -2.63% 2.70% -
  Horiz. % 94.59% 94.59% 91.89% 91.89% 100.00% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
RPS 18.75 22.36 24.82 25.97 - 25.81 26.78 -24.78%
  YoY % -16.14% -9.91% -4.43% 0.00% 0.00% -3.62% -
  Horiz. % 70.01% 83.50% 92.68% 96.98% 0.00% 96.38% 100.00%
EPS 0.70 0.83 0.66 1.28 0.00 0.95 1.12 -31.30%
  YoY % -15.66% 25.76% -48.44% 0.00% 0.00% -15.18% -
  Horiz. % 62.50% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3087 0.3087 0.2911 0.2739 0.2980 0.2721 0.2667 12.39%
  YoY % 0.00% 6.05% 6.28% -8.09% 9.52% 2.02% -
  Horiz. % 115.75% 115.75% 109.15% 102.70% 111.74% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Date 31/10/18 31/07/18 30/04/18 31/10/17 29/12/17 28/04/17 31/07/17 -
Price 0.3200 0.4500 0.4050 0.5500 0.5550 0.6200 0.5700 -
P/RPS 1.51 1.78 1.40 1.71 0.00 1.72 1.53 -1.05%
  YoY % -15.17% 27.14% -18.13% 0.00% 0.00% 12.42% -
  Horiz. % 98.69% 116.34% 91.50% 111.76% 0.00% 112.42% 100.00%
P/EPS 40.40 47.75 52.38 34.57 0.00 46.97 36.54 8.35%
  YoY % -15.39% -8.84% 51.52% 0.00% 0.00% 28.54% -
  Horiz. % 110.56% 130.68% 143.35% 94.61% 0.00% 128.54% 100.00%
EY 2.48 2.09 1.91 2.89 0.00 2.13 2.74 -7.65%
  YoY % 18.66% 9.42% -33.91% 0.00% 0.00% -22.26% -
  Horiz. % 90.51% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.91 1.29 1.19 1.62 1.50 1.63 1.54 -34.31%
  YoY % -29.46% 8.40% -26.54% 8.00% -7.98% 5.84% -
  Horiz. % 59.09% 83.77% 77.27% 105.19% 97.40% 105.84% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Date 31/12/18 28/09/18 27/06/18 13/12/17 - 21/06/17 28/09/17 -
Price 0.2900 0.3250 0.3550 0.5250 0.0000 0.6400 0.5700 -
P/RPS 1.36 1.28 1.22 1.63 0.00 1.78 1.53 -8.98%
  YoY % 6.25% 4.92% -25.15% 0.00% 0.00% 16.34% -
  Horiz. % 88.89% 83.66% 79.74% 106.54% 0.00% 116.34% 100.00%
P/EPS 36.61 34.49 45.92 33.00 0.00 48.48 36.54 0.15%
  YoY % 6.15% -24.89% 39.15% 0.00% 0.00% 32.68% -
  Horiz. % 100.19% 94.39% 125.67% 90.31% 0.00% 132.68% 100.00%
EY 2.73 2.90 2.18 3.03 0.00 2.06 2.74 -0.29%
  YoY % -5.86% 33.03% -28.05% 0.00% 0.00% -24.82% -
  Horiz. % 99.64% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.93 1.04 1.54 0.00 1.68 1.54 -38.96%
  YoY % -10.75% -10.58% -32.47% 0.00% 0.00% 9.09% -
  Horiz. % 53.90% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers