Highlights

[OPCOM] YoY Quarter Result on 2019-09-30 [#2]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     30.19%    YoY -     -158.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 11,307 23,924 22,682 23,413 26,766 18,186 10,888 0.63%
  YoY % -52.74% 5.48% -3.12% -12.53% 47.18% 67.03% -
  Horiz. % 103.85% 219.73% 208.32% 215.03% 245.83% 167.03% 100.00%
PBT -742 1,024 -1,225 2,558 1,603 1,056 462 -
  YoY % -172.46% 183.59% -147.89% 59.58% 51.80% 128.57% -
  Horiz. % -160.61% 221.65% -265.15% 553.68% 346.97% 228.57% 100.00%
Tax -36 -308 -213 -735 -325 -262 -34 0.96%
  YoY % 88.31% -44.60% 71.02% -126.15% -24.05% -670.59% -
  Horiz. % 105.88% 905.88% 626.47% 2,161.76% 955.88% 770.59% 100.00%
NP -778 716 -1,438 1,823 1,278 794 428 -
  YoY % -208.66% 149.79% -178.88% 42.64% 60.96% 85.51% -
  Horiz. % -181.78% 167.29% -335.98% 425.93% 298.60% 185.51% 100.00%
NP to SH -622 1,056 -846 1,906 1,977 930 506 -
  YoY % -158.90% 224.82% -144.39% -3.59% 112.58% 83.79% -
  Horiz. % -122.92% 208.70% -167.19% 376.68% 390.71% 183.79% 100.00%
Tax Rate - % 30.08 % - % 28.73 % 20.27 % 24.81 % 7.36 % -
  YoY % 0.00% 0.00% 0.00% 41.74% -18.30% 237.09% -
  Horiz. % 0.00% 408.70% 0.00% 390.35% 275.41% 337.09% 100.00%
Total Cost 12,085 23,208 24,120 21,590 25,488 17,392 10,460 2.43%
  YoY % -47.93% -3.78% 11.72% -15.29% 46.55% 66.27% -
  Horiz. % 115.54% 221.87% 230.59% 206.41% 243.67% 166.27% 100.00%
Net Worth 88,026 90,558 84,059 84,172 78,432 72,330 70,601 3.74%
  YoY % -2.80% 7.73% -0.13% 7.32% 8.44% 2.45% -
  Horiz. % 124.68% 128.27% 119.06% 119.22% 111.09% 102.45% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 16 32 3,225 2,418 1,612 77 -
  YoY % 0.00% -50.00% -99.00% 33.33% 50.00% 1,983.36% -
  Horiz. % 0.00% 20.83% 41.67% 4,166.72% 3,125.04% 2,083.36% 100.00%
Div Payout % - % 1.53 % - % 169.20 % 122.34 % 173.39 % 15.30 % -
  YoY % 0.00% 0.00% 0.00% 38.30% -29.44% 1,033.27% -
  Horiz. % 0.00% 10.00% 0.00% 1,105.88% 799.61% 1,133.27% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 88,026 90,558 84,059 84,172 78,432 72,330 70,601 3.74%
  YoY % -2.80% 7.73% -0.13% 7.32% 8.44% 2.45% -
  Horiz. % 124.68% 128.27% 119.06% 119.22% 111.09% 102.45% 100.00%
NOSH 161,250 161,250 161,250 161,250 161,250 129,000 129,000 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -6.88 % 2.99 % -6.34 % 7.79 % 4.77 % 4.37 % 3.93 % -
  YoY % -330.10% 147.16% -181.39% 63.31% 9.15% 11.20% -
  Horiz. % -175.06% 76.08% -161.32% 198.22% 121.37% 111.20% 100.00%
ROE -0.71 % 1.17 % -1.01 % 2.26 % 2.52 % 1.29 % 0.72 % -
  YoY % -160.68% 215.84% -144.69% -10.32% 95.35% 79.17% -
  Horiz. % -98.61% 162.50% -140.28% 313.89% 350.00% 179.17% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.01 14.84 14.07 14.52 16.60 14.10 8.44 -3.05%
  YoY % -52.76% 5.47% -3.10% -12.53% 17.73% 67.06% -
  Horiz. % 83.06% 175.83% 166.71% 172.04% 196.68% 167.06% 100.00%
EPS -0.39 0.65 -0.52 1.18 1.23 0.72 0.39 -
  YoY % -160.00% 225.00% -144.07% -4.07% 70.83% 84.62% -
  Horiz. % -100.00% 166.67% -133.33% 302.56% 315.38% 184.62% 100.00%
DPS 0.00 0.01 0.02 2.00 1.50 1.25 0.06 -
  YoY % 0.00% -50.00% -99.00% 33.33% 20.00% 1,983.33% -
  Horiz. % 0.00% 16.67% 33.33% 3,333.33% 2,500.00% 2,083.33% 100.00%
NAPS 0.5459 0.5616 0.5213 0.5220 0.4864 0.5607 0.5473 -0.04%
  YoY % -2.80% 7.73% -0.13% 7.32% -13.25% 2.45% -
  Horiz. % 99.74% 102.61% 95.25% 95.38% 88.87% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.01 14.84 14.07 14.52 16.60 11.28 6.75 0.63%
  YoY % -52.76% 5.47% -3.10% -12.53% 47.16% 67.11% -
  Horiz. % 103.85% 219.85% 208.44% 215.11% 245.93% 167.11% 100.00%
EPS -0.39 0.65 -0.52 1.18 1.23 0.58 0.31 -
  YoY % -160.00% 225.00% -144.07% -4.07% 112.07% 87.10% -
  Horiz. % -125.81% 209.68% -167.74% 380.65% 396.77% 187.10% 100.00%
DPS 0.00 0.01 0.02 2.00 1.50 1.00 0.05 -
  YoY % 0.00% -50.00% -99.00% 33.33% 50.00% 1,900.00% -
  Horiz. % 0.00% 20.00% 40.00% 4,000.00% 3,000.00% 2,000.00% 100.00%
NAPS 0.5459 0.5616 0.5213 0.5220 0.4864 0.4486 0.4378 3.74%
  YoY % -2.80% 7.73% -0.13% 7.32% 8.43% 2.47% -
  Horiz. % 124.69% 128.28% 119.07% 119.23% 111.10% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6700 0.8350 0.5500 0.5750 0.7300 0.6550 0.7350 -
P/RPS 9.55 5.63 3.91 3.96 4.40 4.65 8.71 1.55%
  YoY % 69.63% 43.99% -1.26% -10.00% -5.38% -46.61% -
  Horiz. % 109.64% 64.64% 44.89% 45.46% 50.52% 53.39% 100.00%
P/EPS -173.69 127.50 -104.83 48.65 59.54 90.85 187.38 -
  YoY % -236.23% 221.63% -315.48% -18.29% -34.46% -51.52% -
  Horiz. % -92.69% 68.04% -55.95% 25.96% 31.78% 48.48% 100.00%
EY -0.58 0.78 -0.95 2.06 1.68 1.10 0.53 -
  YoY % -174.36% 182.11% -146.12% 22.62% 52.73% 107.55% -
  Horiz. % -109.43% 147.17% -179.25% 388.68% 316.98% 207.55% 100.00%
DY 0.00 0.01 0.04 3.48 2.05 1.91 0.08 -
  YoY % 0.00% -75.00% -98.85% 69.76% 7.33% 2,287.50% -
  Horiz. % 0.00% 12.50% 50.00% 4,350.00% 2,562.50% 2,387.50% 100.00%
P/NAPS 1.23 1.49 1.06 1.10 1.50 1.17 1.34 -1.42%
  YoY % -17.45% 40.57% -3.64% -26.67% 28.21% -12.69% -
  Horiz. % 91.79% 111.19% 79.10% 82.09% 111.94% 87.31% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 23/11/18 22/11/17 30/11/16 27/11/15 26/11/14 28/11/13 -
Price 0.7100 0.7250 0.4950 0.5600 0.8000 0.6000 0.7500 -
P/RPS 10.13 4.89 3.52 3.86 4.82 4.26 8.89 2.20%
  YoY % 107.16% 38.92% -8.81% -19.92% 13.15% -52.08% -
  Horiz. % 113.95% 55.01% 39.60% 43.42% 54.22% 47.92% 100.00%
P/EPS -184.06 110.71 -94.35 47.38 65.25 83.23 191.21 -
  YoY % -266.25% 217.34% -299.13% -27.39% -21.60% -56.47% -
  Horiz. % -96.26% 57.90% -49.34% 24.78% 34.12% 43.53% 100.00%
EY -0.54 0.90 -1.06 2.11 1.53 1.20 0.52 -
  YoY % -160.00% 184.91% -150.24% 37.91% 27.50% 130.77% -
  Horiz. % -103.85% 173.08% -203.85% 405.77% 294.23% 230.77% 100.00%
DY 0.00 0.01 0.04 3.57 1.87 2.08 0.08 -
  YoY % 0.00% -75.00% -98.88% 90.91% -10.10% 2,500.00% -
  Horiz. % 0.00% 12.50% 50.00% 4,462.50% 2,337.50% 2,600.00% 100.00%
P/NAPS 1.30 1.29 0.95 1.07 1.64 1.07 1.37 -0.87%
  YoY % 0.78% 35.79% -11.21% -34.76% 53.27% -21.90% -
  Horiz. % 94.89% 94.16% 69.34% 78.10% 119.71% 78.10% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers