Highlights

[OCNCASH] YoY 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 -     69.70%    YoY -     -25.97%
Quarter Report


View:


Show?  YoY % Horiz. %

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 22,792 23,299 20,639 19,463 17,732 19,065 14,765 7.50%
  YoY % -2.18% 12.89% 6.04% 9.76% -6.99% 29.12% -
  Horiz. % 154.37% 157.80% 139.78% 131.82% 120.09% 129.12% 100.00%
PBT 2,718 3,228 3,387 2,762 112 2,481 1,773 7.38%
  YoY % -15.80% -4.69% 22.63% 2,366.07% -95.49% 39.93% -
  Horiz. % 153.30% 182.06% 191.03% 155.78% 6.32% 139.93% 100.00%
Tax -483 -209 -283 -348 -595 -592 -558 -2.38%
  YoY % -131.10% 26.15% 18.68% 41.51% -0.51% -6.09% -
  Horiz. % 86.56% 37.46% 50.72% 62.37% 106.63% 106.09% 100.00%
NP 2,235 3,019 3,104 2,414 -483 1,889 1,215 10.69%
  YoY % -25.97% -2.74% 28.58% 599.79% -125.57% 55.47% -
  Horiz. % 183.95% 248.48% 255.47% 198.68% -39.75% 155.47% 100.00%
NP to SH 2,235 3,019 3,104 2,414 -483 1,889 1,215 10.69%
  YoY % -25.97% -2.74% 28.58% 599.79% -125.57% 55.47% -
  Horiz. % 183.95% 248.48% 255.47% 198.68% -39.75% 155.47% 100.00%
Tax Rate 17.77 % 6.47 % 8.36 % 12.60 % 531.25 % 23.86 % 31.47 % -9.08%
  YoY % 174.65% -22.61% -33.65% -97.63% 2,126.53% -24.18% -
  Horiz. % 56.47% 20.56% 26.56% 40.04% 1,688.12% 75.82% 100.00%
Total Cost 20,557 20,280 17,535 17,049 18,215 17,176 13,550 7.19%
  YoY % 1.37% 15.65% 2.85% -6.40% 6.05% 26.76% -
  Horiz. % 151.71% 149.67% 129.41% 125.82% 134.43% 126.76% 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 9.81 % 12.96 % 15.04 % 12.40 % -2.72 % 9.91 % 8.23 % 2.97%
  YoY % -24.31% -13.83% 21.29% 555.88% -127.45% 20.41% -
  Horiz. % 119.20% 157.47% 182.75% 150.67% -33.05% 120.41% 100.00%
ROE 2.61 % 3.67 % 4.24 % 3.67 % -0.84 % 3.96 % 2.77 % -0.99%
  YoY % -28.88% -13.44% 15.53% 536.90% -121.21% 42.96% -
  Horiz. % 94.22% 132.49% 153.07% 132.49% -30.32% 142.96% 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 10.22 10.45 9.26 8.73 7.95 8.55 6.62 7.50%
  YoY % -2.20% 12.85% 6.07% 9.81% -7.02% 29.15% -
  Horiz. % 154.38% 157.85% 139.88% 131.87% 120.09% 129.15% 100.00%
EPS 1.00 1.35 1.39 1.08 -0.22 0.85 0.54 10.81%
  YoY % -25.93% -2.88% 28.70% 590.91% -125.88% 57.41% -
  Horiz. % 185.19% 250.00% 257.41% 200.00% -40.74% 157.41% 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 9.29 9.50 8.41 7.93 7.23 7.77 6.02 7.50%
  YoY % -2.21% 12.96% 6.05% 9.68% -6.95% 29.07% -
  Horiz. % 154.32% 157.81% 139.70% 131.73% 120.10% 129.07% 100.00%
EPS 0.91 1.23 1.27 0.98 -0.20 0.77 0.50 10.49%
  YoY % -26.02% -3.15% 29.59% 590.00% -125.97% 54.00% -
  Horiz. % 182.00% 246.00% 254.00% 196.00% -40.00% 154.00% 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 5.63 6.56 4.43 4.01 4.34 1.58 2.11 17.76%
  YoY % -14.18% 48.08% 10.47% -7.60% 174.68% -25.12% -
  Horiz. % 266.82% 310.90% 209.95% 190.05% 205.69% 74.88% 100.00%
P/EPS 57.37 50.60 29.46 32.33 -159.29 15.94 25.70 14.31%
  YoY % 13.38% 71.76% -8.88% 120.30% -1,099.31% -37.98% -
  Horiz. % 223.23% 196.89% 114.63% 125.80% -619.81% 62.02% 100.00%
EY 1.74 1.98 3.39 3.09 -0.63 6.27 3.89 -12.54%
  YoY % -12.12% -41.59% 9.71% 590.48% -110.05% 61.18% -
  Horiz. % 44.73% 50.90% 87.15% 79.43% -16.20% 161.18% 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 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 4.89 6.70 4.27 4.81 4.84 1.99 1.81 18.01%
  YoY % -27.01% 56.91% -11.23% -0.62% 143.22% 9.94% -
  Horiz. % 270.17% 370.17% 235.91% 265.75% 267.40% 109.94% 100.00%
P/EPS 49.89 51.71 28.38 38.80 -177.75 20.07 22.02 14.60%
  YoY % -3.52% 82.21% -26.86% 121.83% -985.65% -8.86% -
  Horiz. % 226.57% 234.83% 128.88% 176.20% -807.22% 91.14% 100.00%
EY 2.00 1.93 3.52 2.58 -0.56 4.98 4.54 -12.77%
  YoY % 3.63% -45.17% 36.43% 560.71% -111.24% 9.69% -
  Horiz. % 44.05% 42.51% 77.53% 56.83% -12.33% 109.69% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers