Highlights

[OPCOM] YoY Quarter Result on 2015-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 03-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     19.89%    YoY -     399.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 17,852 22,459 26,486 27,715 18,792 15,449 26,725 -6.50%
  YoY % -20.51% -15.20% -4.43% 47.48% 21.64% -42.19% -
  Horiz. % 66.80% 84.04% 99.11% 103.70% 70.32% 57.81% 100.00%
PBT 833 617 3,170 3,167 280 401 5,476 -26.93%
  YoY % 35.01% -80.54% 0.09% 1,031.07% -30.17% -92.68% -
  Horiz. % 15.21% 11.27% 57.89% 57.83% 5.11% 7.32% 100.00%
Tax -498 -356 -771 -902 -74 -211 -1,387 -15.69%
  YoY % -39.89% 53.83% 14.52% -1,118.92% 64.93% 84.79% -
  Horiz. % 35.90% 25.67% 55.59% 65.03% 5.34% 15.21% 100.00%
NP 335 261 2,399 2,265 206 190 4,089 -34.08%
  YoY % 28.35% -89.12% 5.92% 999.51% 8.42% -95.35% -
  Horiz. % 8.19% 6.38% 58.67% 55.39% 5.04% 4.65% 100.00%
NP to SH 833 691 2,403 2,236 448 313 3,093 -19.63%
  YoY % 20.55% -71.24% 7.47% 399.11% 43.13% -89.88% -
  Horiz. % 26.93% 22.34% 77.69% 72.29% 14.48% 10.12% 100.00%
Tax Rate 59.78 % 57.70 % 24.32 % 28.48 % 26.43 % 52.62 % 25.33 % 15.38%
  YoY % 3.60% 137.25% -14.61% 7.76% -49.77% 107.74% -
  Horiz. % 236.00% 227.79% 96.01% 112.44% 104.34% 207.74% 100.00%
Total Cost 17,517 22,198 24,087 25,450 18,586 15,259 22,636 -4.18%
  YoY % -21.09% -7.84% -5.36% 36.93% 21.80% -32.59% -
  Horiz. % 77.39% 98.07% 106.41% 112.43% 82.11% 67.41% 100.00%
Net Worth 90,590 88,542 84,865 79,673 73,013 77,825 81,850 1.70%
  YoY % 2.31% 4.33% 6.52% 9.12% -6.18% -4.92% -
  Horiz. % 110.68% 108.18% 103.68% 97.34% 89.20% 95.08% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 1,935 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 62.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 90,590 88,542 84,865 79,673 73,013 77,825 81,850 1.70%
  YoY % 2.31% 4.33% 6.52% 9.12% -6.18% -4.92% -
  Horiz. % 110.68% 108.18% 103.68% 97.34% 89.20% 95.08% 100.00%
NOSH 161,250 161,250 161,250 161,250 129,000 129,000 129,000 3.79%
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.88 % 1.16 % 9.06 % 8.17 % 1.10 % 1.23 % 15.30 % -29.48%
  YoY % 62.07% -87.20% 10.89% 642.73% -10.57% -91.96% -
  Horiz. % 12.29% 7.58% 59.22% 53.40% 7.19% 8.04% 100.00%
ROE 0.92 % 0.78 % 2.83 % 2.81 % 0.61 % 0.40 % 3.78 % -20.98%
  YoY % 17.95% -72.44% 0.71% 360.66% 52.50% -89.42% -
  Horiz. % 24.34% 20.63% 74.87% 74.34% 16.14% 10.58% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.07 13.93 16.43 17.19 14.57 11.98 20.72 -9.92%
  YoY % -20.53% -15.22% -4.42% 17.98% 21.62% -42.18% -
  Horiz. % 53.43% 67.23% 79.30% 82.96% 70.32% 57.82% 100.00%
EPS 0.52 0.43 1.49 1.39 0.35 0.24 2.40 -22.49%
  YoY % 20.93% -71.14% 7.19% 297.14% 45.83% -90.00% -
  Horiz. % 21.67% 17.92% 62.08% 57.92% 14.58% 10.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5618 0.5491 0.5263 0.4941 0.5660 0.6033 0.6345 -2.01%
  YoY % 2.31% 4.33% 6.52% -12.70% -6.18% -4.92% -
  Horiz. % 88.54% 86.54% 82.95% 77.87% 89.20% 95.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.07 13.93 16.43 17.19 11.65 9.58 16.57 -6.50%
  YoY % -20.53% -15.22% -4.42% 47.55% 21.61% -42.18% -
  Horiz. % 66.81% 84.07% 99.16% 103.74% 70.31% 57.82% 100.00%
EPS 0.52 0.43 1.49 1.39 0.28 0.19 1.92 -19.56%
  YoY % 20.93% -71.14% 7.19% 396.43% 47.37% -90.10% -
  Horiz. % 27.08% 22.40% 77.60% 72.40% 14.58% 9.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5618 0.5491 0.5263 0.4941 0.4528 0.4826 0.5076 1.70%
  YoY % 2.31% 4.33% 6.52% 9.12% -6.17% -4.93% -
  Horiz. % 110.68% 108.18% 103.68% 97.34% 89.20% 95.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8500 0.5850 0.5950 0.7700 0.7050 0.7650 0.7900 -
P/RPS 7.68 4.20 3.62 4.48 4.84 6.39 3.81 12.39%
  YoY % 82.86% 16.02% -19.20% -7.44% -24.26% 67.72% -
  Horiz. % 201.57% 110.24% 95.01% 117.59% 127.03% 167.72% 100.00%
P/EPS 164.54 136.51 39.93 55.53 203.00 315.29 32.95 30.72%
  YoY % 20.53% 241.87% -28.09% -72.65% -35.61% 856.87% -
  Horiz. % 499.36% 414.29% 121.18% 168.53% 616.08% 956.87% 100.00%
EY 0.61 0.73 2.50 1.80 0.49 0.32 3.04 -23.48%
  YoY % -16.44% -70.80% 38.89% 267.35% 53.13% -89.47% -
  Horiz. % 20.07% 24.01% 82.24% 59.21% 16.12% 10.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.51 1.07 1.13 1.56 1.25 1.27 1.25 3.20%
  YoY % 41.12% -5.31% -27.56% 24.80% -1.57% 1.60% -
  Horiz. % 120.80% 85.60% 90.40% 124.80% 100.00% 101.60% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 17/08/17 26/08/16 03/08/15 25/07/14 25/07/13 20/07/12 -
Price 0.9400 0.5950 0.5650 0.7700 0.7150 0.8150 0.8100 -
P/RPS 8.49 4.27 3.44 4.48 4.91 6.81 3.91 13.79%
  YoY % 98.83% 24.13% -23.21% -8.76% -27.90% 74.17% -
  Horiz. % 217.14% 109.21% 87.98% 114.58% 125.58% 174.17% 100.00%
P/EPS 181.96 138.85 37.91 55.53 205.88 335.89 33.78 32.38%
  YoY % 31.05% 266.26% -31.73% -73.03% -38.71% 894.35% -
  Horiz. % 538.66% 411.04% 112.23% 164.39% 609.47% 994.35% 100.00%
EY 0.55 0.72 2.64 1.80 0.49 0.30 2.96 -24.45%
  YoY % -23.61% -72.73% 46.67% 267.35% 63.33% -89.86% -
  Horiz. % 18.58% 24.32% 89.19% 60.81% 16.55% 10.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.67 1.08 1.07 1.56 1.26 1.35 1.28 4.53%
  YoY % 54.63% 0.93% -31.41% 23.81% -6.67% 5.47% -
  Horiz. % 130.47% 84.38% 83.59% 121.88% 98.44% 105.47% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

292  513  643  971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.13+0.01 
 PHB 0.035+0.005 
 HWGB 0.98+0.135 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.355+0.09 
 KANGER 0.18+0.005 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS