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 - 255,587
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.98 8.79 10.36 10.84 7.35 6.04 10.46 -6.52%
  YoY % -20.59% -15.15% -4.43% 47.48% 21.69% -42.26% -
  Horiz. % 66.73% 84.03% 99.04% 103.63% 70.27% 57.74% 100.00%
EPS 0.33 0.27 0.94 0.87 0.18 0.12 1.21 -19.46%
  YoY % 22.22% -71.28% 8.05% 383.33% 50.00% -90.08% -
  Horiz. % 27.27% 22.31% 77.69% 71.90% 14.88% 9.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
  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 0.3544 0.3464 0.3320 0.3117 0.2857 0.3045 0.3202 1.70%
  YoY % 2.31% 4.34% 6.51% 9.10% -6.17% -4.90% -
  Horiz. % 110.68% 108.18% 103.69% 97.35% 89.23% 95.10% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS