Highlights

[OCNCASH] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [OCNCASH]: OCEANCASH PACIFIC BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     58.66%    YoY -     -19.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 65,285 67,343 60,253 61,725 54,995 49,380 43,298 7.08%
  YoY % -3.06% 11.77% -2.38% 12.24% 11.37% 14.05% -
  Horiz. % 150.78% 155.53% 139.16% 142.56% 127.02% 114.05% 100.00%
PBT 6,768 8,342 6,898 8,186 4,589 5,397 3,245 13.03%
  YoY % -18.87% 20.93% -15.73% 78.38% -14.97% 66.32% -
  Horiz. % 208.57% 257.07% 212.57% 252.27% 141.42% 166.32% 100.00%
Tax -723 -828 34 -1,100 -1,475 -1,410 -1,341 -9.78%
  YoY % 12.68% -2,535.29% 103.09% 25.42% -4.61% -5.15% -
  Horiz. % 53.91% 61.74% -2.54% 82.03% 109.99% 105.15% 100.00%
NP 6,045 7,514 6,932 7,086 3,114 3,987 1,904 21.22%
  YoY % -19.55% 8.40% -2.17% 127.55% -21.90% 109.40% -
  Horiz. % 317.49% 394.64% 364.08% 372.16% 163.55% 209.40% 100.00%
NP to SH 6,045 7,514 6,932 7,086 3,114 3,987 1,904 21.22%
  YoY % -19.55% 8.40% -2.17% 127.55% -21.90% 109.40% -
  Horiz. % 317.49% 394.64% 364.08% 372.16% 163.55% 209.40% 100.00%
Tax Rate 10.68 % 9.93 % -0.49 % 13.44 % 32.14 % 26.13 % 41.33 % -20.18%
  YoY % 7.55% 2,126.53% -103.65% -58.18% 23.00% -36.78% -
  Horiz. % 25.84% 24.03% -1.19% 32.52% 77.76% 63.22% 100.00%
Total Cost 59,240 59,829 53,321 54,639 51,881 45,393 41,394 6.15%
  YoY % -0.98% 12.21% -2.41% 5.32% 14.29% 9.66% -
  Horiz. % 143.11% 144.54% 128.81% 132.00% 125.33% 109.66% 100.00%
Net Worth 85,632 82,197 73,144 65,718 57,333 47,744 43,841 11.80%
  YoY % 4.18% 12.38% 11.30% 14.62% 20.08% 8.90% -
  Horiz. % 195.32% 187.49% 166.84% 149.90% 130.77% 108.90% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 85,632 82,197 73,144 65,718 57,333 47,744 43,841 11.80%
  YoY % 4.18% 12.38% 11.30% 14.62% 20.08% 8.90% -
  Horiz. % 195.32% 187.49% 166.84% 149.90% 130.77% 108.90% 100.00%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.26 % 11.16 % 11.50 % 11.48 % 5.66 % 8.07 % 4.40 % 13.20%
  YoY % -17.03% -2.96% 0.17% 102.83% -29.86% 83.41% -
  Horiz. % 210.45% 253.64% 261.36% 260.91% 128.64% 183.41% 100.00%
ROE 7.06 % 9.14 % 9.48 % 10.78 % 5.43 % 8.35 % 4.34 % 8.44%
  YoY % -22.76% -3.59% -12.06% 98.53% -34.97% 92.40% -
  Horiz. % 162.67% 210.60% 218.43% 248.39% 125.12% 192.40% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.28 30.20 27.02 27.68 24.66 22.14 19.42 7.08%
  YoY % -3.05% 11.77% -2.38% 12.25% 11.38% 14.01% -
  Horiz. % 150.77% 155.51% 139.13% 142.53% 126.98% 114.01% 100.00%
EPS 2.71 3.37 3.11 3.18 1.40 1.79 0.85 21.31%
  YoY % -19.58% 8.36% -2.20% 127.14% -21.79% 110.59% -
  Horiz. % 318.82% 396.47% 365.88% 374.12% 164.71% 210.59% 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 0.3840 0.3686 0.3280 0.2947 0.2571 0.2141 0.1966 11.80%
  YoY % 4.18% 12.38% 11.30% 14.62% 20.08% 8.90% -
  Horiz. % 195.32% 187.49% 166.84% 149.90% 130.77% 108.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,300
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.61 27.45 24.56 25.16 22.42 20.13 17.65 7.08%
  YoY % -3.06% 11.77% -2.38% 12.22% 11.38% 14.05% -
  Horiz. % 150.76% 155.52% 139.15% 142.55% 127.03% 114.05% 100.00%
EPS 2.46 3.06 2.83 2.89 1.27 1.63 0.78 21.09%
  YoY % -19.61% 8.13% -2.08% 127.56% -22.09% 108.97% -
  Horiz. % 315.38% 392.31% 362.82% 370.51% 162.82% 208.97% 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 0.3491 0.3351 0.2982 0.2679 0.2337 0.1946 0.1787 11.80%
  YoY % 4.18% 12.37% 11.31% 14.63% 20.09% 8.90% -
  Horiz. % 195.36% 187.52% 166.87% 149.92% 130.78% 108.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5750 0.6850 0.4100 0.3500 0.3450 0.1350 0.1400 -
P/RPS 1.96 2.27 1.52 1.26 1.40 0.61 0.72 18.16%
  YoY % -13.66% 49.34% 20.63% -10.00% 129.51% -15.28% -
  Horiz. % 272.22% 315.28% 211.11% 175.00% 194.44% 84.72% 100.00%
P/EPS 21.21 20.33 13.19 11.01 24.71 7.55 16.40 4.38%
  YoY % 4.33% 54.13% 19.80% -55.44% 227.28% -53.96% -
  Horiz. % 129.33% 123.96% 80.43% 67.13% 150.67% 46.04% 100.00%
EY 4.71 4.92 7.58 9.08 4.05 13.24 6.10 -4.22%
  YoY % -4.27% -35.09% -16.52% 124.20% -69.41% 117.05% -
  Horiz. % 77.21% 80.66% 124.26% 148.85% 66.39% 217.05% 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 1.50 1.86 1.25 1.19 1.34 0.63 0.71 13.27%
  YoY % -19.35% 48.80% 5.04% -11.19% 112.70% -11.27% -
  Horiz. % 211.27% 261.97% 176.06% 167.61% 188.73% 88.73% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 28/11/12 -
Price 0.5000 0.7000 0.3950 0.4200 0.3850 0.1700 0.1200 -
P/RPS 1.71 2.32 1.46 1.52 1.56 0.77 0.62 18.41%
  YoY % -26.29% 58.90% -3.95% -2.56% 102.60% 24.19% -
  Horiz. % 275.81% 374.19% 235.48% 245.16% 251.61% 124.19% 100.00%
P/EPS 18.44 20.77 12.71 13.22 27.57 9.51 14.05 4.63%
  YoY % -11.22% 63.41% -3.86% -52.05% 189.91% -32.31% -
  Horiz. % 131.25% 147.83% 90.46% 94.09% 196.23% 67.69% 100.00%
EY 5.42 4.81 7.87 7.57 3.63 10.52 7.12 -4.44%
  YoY % 12.68% -38.88% 3.96% 108.54% -65.49% 47.75% -
  Horiz. % 76.12% 67.56% 110.53% 106.32% 50.98% 147.75% 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 1.30 1.90 1.20 1.43 1.50 0.79 0.61 13.43%
  YoY % -31.58% 58.33% -16.08% -4.67% 89.87% 29.51% -
  Horiz. % 213.11% 311.48% 196.72% 234.43% 245.90% 129.51% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers