Highlights

[OCR] YoY Quarter Result on 2018-03-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 21,793 0 11,956 10,542 10,905 11,574 11,585 10.35%
  YoY % 0.00% 0.00% 13.41% -3.33% -5.78% -0.09% -
  Horiz. % 188.11% 0.00% 103.20% 91.00% 94.13% 99.91% 100.00%
PBT 1,870 0 335 558 -366 -916 235 38.16%
  YoY % 0.00% 0.00% -39.96% 252.46% 60.04% -489.79% -
  Horiz. % 795.74% 0.00% 142.55% 237.45% -155.74% -389.79% 100.00%
Tax -351 0 -66 -135 -47 -55 -62 31.02%
  YoY % 0.00% 0.00% 51.11% -187.23% 14.55% 11.29% -
  Horiz. % 566.13% -0.00% 106.45% 217.74% 75.81% 88.71% 100.00%
NP 1,519 0 269 423 -413 -971 173 40.30%
  YoY % 0.00% 0.00% -36.41% 202.42% 57.47% -661.27% -
  Horiz. % 878.03% 0.00% 155.49% 244.51% -238.73% -561.27% 100.00%
NP to SH 1,517 0 288 423 -413 -971 173 40.27%
  YoY % 0.00% 0.00% -31.91% 202.42% 57.47% -661.27% -
  Horiz. % 876.88% 0.00% 166.47% 244.51% -238.73% -561.27% 100.00%
Tax Rate 18.77 % - % 19.70 % 24.19 % - % - % 26.38 % -5.17%
  YoY % 0.00% 0.00% -18.56% 0.00% 0.00% 0.00% -
  Horiz. % 71.15% 0.00% 74.68% 91.70% 0.00% 0.00% 100.00%
Total Cost 20,274 0 11,687 10,119 11,318 12,545 11,412 9.37%
  YoY % 0.00% 0.00% 15.50% -10.59% -9.78% 9.93% -
  Horiz. % 177.66% 0.00% 102.41% 88.67% 99.18% 109.93% 100.00%
Net Worth 86,192 - 88,800 48,342 39,647 41,827 43,250 11.35%
  YoY % 0.00% 0.00% 83.69% 21.93% -5.21% -3.29% -
  Horiz. % 199.29% 0.00% 205.32% 111.78% 91.67% 96.71% 100.00%
Dividend
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 86,192 - 88,800 48,342 39,647 41,827 43,250 11.35%
  YoY % 0.00% 0.00% 83.69% 21.93% -5.21% -3.29% -
  Horiz. % 199.29% 0.00% 205.32% 111.78% 91.67% 96.71% 100.00%
NOSH 319,233 279,712 240,000 201,428 165,200 149,384 144,166 13.19%
  YoY % 14.13% 16.55% 19.15% 21.93% 10.59% 3.62% -
  Horiz. % 221.43% 194.02% 166.47% 139.72% 114.59% 103.62% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 6.97 % - % 2.25 % 4.01 % -3.79 % -8.39 % 1.49 % 27.18%
  YoY % 0.00% 0.00% -43.89% 205.80% 54.83% -663.09% -
  Horiz. % 467.79% 0.00% 151.01% 269.13% -254.36% -563.09% 100.00%
ROE 1.76 % - % 0.32 % 0.88 % -1.04 % -2.32 % 0.40 % 25.97%
  YoY % 0.00% 0.00% -63.64% 184.62% 55.17% -680.00% -
  Horiz. % 440.00% 0.00% 80.00% 220.00% -260.00% -580.00% 100.00%
Per Share
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 6.83 - 4.98 5.23 6.60 7.75 8.04 -2.51%
  YoY % 0.00% 0.00% -4.78% -20.76% -14.84% -3.61% -
  Horiz. % 84.95% 0.00% 61.94% 65.05% 82.09% 96.39% 100.00%
EPS 0.48 0.00 0.12 0.21 -0.25 -0.65 0.12 24.12%
  YoY % 0.00% 0.00% -42.86% 184.00% 61.54% -641.67% -
  Horiz. % 400.00% 0.00% 100.00% 175.00% -208.33% -541.67% 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 0.2700 - 0.3700 0.2400 0.2400 0.2800 0.3000 -1.63%
  YoY % 0.00% 0.00% 54.17% 0.00% -14.29% -6.67% -
  Horiz. % 90.00% 0.00% 123.33% 80.00% 80.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 6.65 - 3.65 3.21 3.33 3.53 3.53 10.37%
  YoY % 0.00% 0.00% 13.71% -3.60% -5.67% 0.00% -
  Horiz. % 188.39% 0.00% 103.40% 90.93% 94.33% 100.00% 100.00%
EPS 0.46 0.00 0.09 0.13 -0.13 -0.30 0.05 41.32%
  YoY % 0.00% 0.00% -30.77% 200.00% 56.67% -700.00% -
  Horiz. % 920.00% 0.00% 180.00% 260.00% -260.00% -600.00% 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 0.2629 - 0.2708 0.1474 0.1209 0.1276 0.1319 11.35%
  YoY % 0.00% 0.00% 83.72% 21.92% -5.25% -3.26% -
  Horiz. % 199.32% 0.00% 205.31% 111.75% 91.66% 96.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/03/19 30/03/18 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.2700 0.4500 0.3850 0.4800 0.6200 0.2500 0.3400 -
P/RPS 3.96 0.00 7.73 9.17 9.39 3.23 4.23 -1.02%
  YoY % 0.00% 0.00% -15.70% -2.34% 190.71% -23.64% -
  Horiz. % 93.62% 0.00% 182.74% 216.78% 221.99% 76.36% 100.00%
P/EPS 56.82 0.00 320.83 228.57 -248.00 -38.46 283.33 -22.15%
  YoY % 0.00% 0.00% 40.36% 192.17% -544.83% -113.57% -
  Horiz. % 20.05% 0.00% 113.24% 80.67% -87.53% -13.57% 100.00%
EY 1.76 0.00 0.31 0.44 -0.40 -2.60 0.35 28.62%
  YoY % 0.00% 0.00% -29.55% 210.00% 84.62% -842.86% -
  Horiz. % 502.86% 0.00% 88.57% 125.71% -114.29% -742.86% 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 1.00 0.00 1.04 2.00 2.58 0.89 1.13 -1.89%
  YoY % 0.00% 0.00% -48.00% -22.48% 189.89% -21.24% -
  Horiz. % 88.50% 0.00% 92.04% 176.99% 228.32% 78.76% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/05/19 - 14/12/16 17/12/15 16/12/14 19/12/13 19/12/12 -
Price 0.3200 0.0000 0.4000 0.4850 0.5500 0.2450 0.2800 -
P/RPS 4.69 0.00 8.03 9.27 8.33 3.16 3.48 4.76%
  YoY % 0.00% 0.00% -13.38% 11.28% 163.61% -9.20% -
  Horiz. % 134.77% 0.00% 230.75% 266.38% 239.37% 90.80% 100.00%
P/EPS 67.34 0.00 333.33 230.95 -220.00 -37.69 233.33 -17.61%
  YoY % 0.00% 0.00% 44.33% 204.98% -483.71% -116.15% -
  Horiz. % 28.86% 0.00% 142.86% 98.98% -94.29% -16.15% 100.00%
EY 1.49 0.00 0.30 0.43 -0.45 -2.65 0.43 21.37%
  YoY % 0.00% 0.00% -30.23% 195.56% 83.02% -716.28% -
  Horiz. % 346.51% 0.00% 69.77% 100.00% -104.65% -616.28% 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 1.19 0.00 1.08 2.02 2.29 0.88 0.93 3.92%
  YoY % 0.00% 0.00% -46.53% -11.79% 160.23% -5.38% -
  Horiz. % 127.96% 0.00% 116.13% 217.20% 246.24% 94.62% 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.
 


 

197  276  595  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.325-0.005 
 IKHMAS 0.1250.00 
 HSI-H6S 0.195-0.005 
 FGV 0.94+0.045 
 MNC-PA 0.0350.00 
 HSI-H8B 0.385+0.025 
 MNC 0.1150.00 
 SCOMIES 0.12+0.005 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 
Partners & Brokers