Highlights

[OPCOM] YoY TTM Result on 2016-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     2.25%    YoY -     21.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 68,591 99,454 89,391 101,359 88,369 53,745 94,979 -5.28%
  YoY % -31.03% 11.26% -11.81% 14.70% 64.42% -43.41% -
  Horiz. % 72.22% 104.71% 94.12% 106.72% 93.04% 56.59% 100.00%
PBT -3,161 6,392 5,560 8,301 7,703 3,400 17,024 -
  YoY % -149.45% 14.96% -33.02% 7.76% 126.56% -80.03% -
  Horiz. % -18.57% 37.55% 32.66% 48.76% 45.25% 19.97% 100.00%
Tax 234 -906 -1,793 -2,711 -1,649 -624 -4,110 -
  YoY % 125.83% 49.47% 33.86% -64.40% -164.26% 84.82% -
  Horiz. % -5.69% 22.04% 43.63% 65.96% 40.12% 15.18% 100.00%
NP -2,927 5,486 3,767 5,590 6,054 2,776 12,914 -
  YoY % -153.35% 45.63% -32.61% -7.66% 118.08% -78.50% -
  Horiz. % -22.67% 42.48% 29.17% 43.29% 46.88% 21.50% 100.00%
NP to SH -1,262 6,806 5,466 7,593 6,230 3,038 10,177 -
  YoY % -118.54% 24.52% -28.01% 21.88% 105.07% -70.15% -
  Horiz. % -12.40% 66.88% 53.71% 74.61% 61.22% 29.85% 100.00%
Tax Rate - % 14.17 % 32.25 % 32.66 % 21.41 % 18.35 % 24.14 % -
  YoY % 0.00% -56.06% -1.26% 52.55% 16.68% -23.99% -
  Horiz. % 0.00% 58.70% 133.60% 135.29% 88.69% 76.01% 100.00%
Total Cost 71,518 93,968 85,624 95,769 82,315 50,969 82,065 -2.27%
  YoY % -23.89% 9.74% -10.59% 16.34% 61.50% -37.89% -
  Horiz. % 87.15% 114.50% 104.34% 116.70% 100.30% 62.11% 100.00%
Net Worth 88,139 90,590 88,542 84,879 79,673 73,013 77,825 2.09%
  YoY % -2.71% 2.31% 4.32% 6.53% 9.12% -6.18% -
  Horiz. % 113.25% 116.40% 113.77% 109.06% 102.37% 93.82% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 16 32 3,225 2,418 1,612 77 0 -
  YoY % -50.00% -99.00% 33.33% 50.00% 1,983.36% 0.00% -
  Horiz. % 20.83% 41.67% 4,166.72% 3,125.04% 2,083.36% 100.00% -
Div Payout % - % 0.47 % 59.00 % 31.85 % 25.88 % 2.55 % - % -
  YoY % 0.00% -99.20% 85.24% 23.07% 914.90% 0.00% -
  Horiz. % 0.00% 18.43% 2,313.73% 1,249.02% 1,014.90% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 88,139 90,590 88,542 84,879 79,673 73,013 77,825 2.09%
  YoY % -2.71% 2.31% 4.32% 6.53% 9.12% -6.18% -
  Horiz. % 113.25% 116.40% 113.77% 109.06% 102.37% 93.82% 100.00%
NOSH 161,250 161,250 161,250 161,275 161,250 129,000 129,000 3.79%
  YoY % 0.00% 0.00% -0.02% 0.02% 25.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.02% 125.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -4.27 % 5.52 % 4.21 % 5.52 % 6.85 % 5.17 % 13.60 % -
  YoY % -177.36% 31.12% -23.73% -19.42% 32.50% -61.99% -
  Horiz. % -31.40% 40.59% 30.96% 40.59% 50.37% 38.01% 100.00%
ROE -1.43 % 7.51 % 6.17 % 8.95 % 7.82 % 4.16 % 13.08 % -
  YoY % -119.04% 21.72% -31.06% 14.45% 87.98% -68.20% -
  Horiz. % -10.93% 57.42% 47.17% 68.43% 59.79% 31.80% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 42.54 61.68 55.44 62.85 54.80 41.66 73.63 -8.73%
  YoY % -31.03% 11.26% -11.79% 14.69% 31.54% -43.42% -
  Horiz. % 57.78% 83.77% 75.30% 85.36% 74.43% 56.58% 100.00%
EPS -0.78 4.22 3.39 4.71 3.86 2.36 7.89 -
  YoY % -118.48% 24.48% -28.03% 22.02% 63.56% -70.09% -
  Horiz. % -9.89% 53.49% 42.97% 59.70% 48.92% 29.91% 100.00%
DPS 0.01 0.02 2.00 1.50 1.00 0.06 0.00 -
  YoY % -50.00% -99.00% 33.33% 50.00% 1,566.67% 0.00% -
  Horiz. % 16.67% 33.33% 3,333.33% 2,500.00% 1,666.67% 100.00% -
NAPS 0.5466 0.5618 0.5491 0.5263 0.4941 0.5660 0.6033 -1.63%
  YoY % -2.71% 2.31% 4.33% 6.52% -12.70% -6.18% -
  Horiz. % 90.60% 93.12% 91.02% 87.24% 81.90% 93.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 278,587
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.62 35.70 32.09 36.38 31.72 19.29 34.09 -5.28%
  YoY % -31.04% 11.25% -11.79% 14.69% 64.44% -43.41% -
  Horiz. % 72.22% 104.72% 94.13% 106.72% 93.05% 56.59% 100.00%
EPS -0.45 2.44 1.96 2.73 2.24 1.09 3.65 -
  YoY % -118.44% 24.49% -28.21% 21.88% 105.50% -70.14% -
  Horiz. % -12.33% 66.85% 53.70% 74.79% 61.37% 29.86% 100.00%
DPS 0.01 0.01 1.16 0.87 0.58 0.03 0.00 -
  YoY % 0.00% -99.14% 33.33% 50.00% 1,833.33% 0.00% -
  Horiz. % 33.33% 33.33% 3,866.67% 2,900.00% 1,933.33% 100.00% -
NAPS 0.3164 0.3252 0.3178 0.3047 0.2860 0.2621 0.2794 2.09%
  YoY % -2.71% 2.33% 4.30% 6.54% 9.12% -6.19% -
  Horiz. % 113.24% 116.39% 113.74% 109.06% 102.36% 93.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4500 0.8500 0.5850 0.5950 0.7700 0.7050 0.7650 -
P/RPS 1.06 1.38 1.06 0.95 1.41 1.69 1.04 0.32%
  YoY % -23.19% 30.19% 11.58% -32.62% -16.57% 62.50% -
  Horiz. % 101.92% 132.69% 101.92% 91.35% 135.58% 162.50% 100.00%
P/EPS -57.50 20.14 17.26 12.64 19.93 29.94 9.70 -
  YoY % -385.50% 16.69% 36.55% -36.58% -33.43% 208.66% -
  Horiz. % -592.78% 207.63% 177.94% 130.31% 205.46% 308.66% 100.00%
EY -1.74 4.97 5.79 7.91 5.02 3.34 10.31 -
  YoY % -135.01% -14.16% -26.80% 57.57% 50.30% -67.60% -
  Horiz. % -16.88% 48.21% 56.16% 76.72% 48.69% 32.40% 100.00%
DY 0.02 0.02 3.42 2.52 1.30 0.09 0.00 -
  YoY % 0.00% -99.42% 35.71% 93.85% 1,344.44% 0.00% -
  Horiz. % 22.22% 22.22% 3,800.00% 2,800.00% 1,444.44% 100.00% -
P/NAPS 0.82 1.51 1.07 1.13 1.56 1.25 1.27 -7.03%
  YoY % -45.70% 41.12% -5.31% -27.56% 24.80% -1.57% -
  Horiz. % 64.57% 118.90% 84.25% 88.98% 122.83% 98.43% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 24/08/18 17/08/17 26/08/16 03/08/15 25/07/14 25/07/13 -
Price 0.6300 0.9400 0.5950 0.5650 0.7700 0.7150 0.8150 -
P/RPS 1.48 1.52 1.07 0.90 1.41 1.72 1.11 4.91%
  YoY % -2.63% 42.06% 18.89% -36.17% -18.02% 54.95% -
  Horiz. % 133.33% 136.94% 96.40% 81.08% 127.03% 154.95% 100.00%
P/EPS -80.50 22.27 17.55 12.00 19.93 30.36 10.33 -
  YoY % -461.47% 26.89% 46.25% -39.79% -34.35% 193.90% -
  Horiz. % -779.28% 215.59% 169.89% 116.17% 192.93% 293.90% 100.00%
EY -1.24 4.49 5.70 8.33 5.02 3.29 9.68 -
  YoY % -127.62% -21.23% -31.57% 65.94% 52.58% -66.01% -
  Horiz. % -12.81% 46.38% 58.88% 86.05% 51.86% 33.99% 100.00%
DY 0.02 0.02 3.36 2.65 1.30 0.08 0.00 -
  YoY % 0.00% -99.40% 26.79% 103.85% 1,525.00% 0.00% -
  Horiz. % 25.00% 25.00% 4,200.00% 3,312.50% 1,625.00% 100.00% -
P/NAPS 1.15 1.67 1.08 1.07 1.56 1.26 1.35 -2.64%
  YoY % -31.14% 54.63% 0.93% -31.41% 23.81% -6.67% -
  Horiz. % 85.19% 123.70% 80.00% 79.26% 115.56% 93.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS