Highlights

[OPCOM] YoY TTM Result on 2017-06-30 [#1]

Stock [OPCOM]: OPCOM HOLDINGS BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -24.05%    YoY -     -28.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 40,425 68,591 99,454 89,391 101,359 88,369 53,745 -4.63%
  YoY % -41.06% -31.03% 11.26% -11.81% 14.70% 64.42% -
  Horiz. % 75.22% 127.62% 185.05% 166.32% 188.59% 164.42% 100.00%
PBT -10,089 -3,161 6,392 5,560 8,301 7,703 3,400 -
  YoY % -219.17% -149.45% 14.96% -33.02% 7.76% 126.56% -
  Horiz. % -296.74% -92.97% 188.00% 163.53% 244.15% 226.56% 100.00%
Tax 288 234 -906 -1,793 -2,711 -1,649 -624 -
  YoY % 23.08% 125.83% 49.47% 33.86% -64.40% -164.26% -
  Horiz. % -46.15% -37.50% 145.19% 287.34% 434.46% 264.26% 100.00%
NP -9,801 -2,927 5,486 3,767 5,590 6,054 2,776 -
  YoY % -234.85% -153.35% 45.63% -32.61% -7.66% 118.08% -
  Horiz. % -353.06% -105.44% 197.62% 135.70% 201.37% 218.08% 100.00%
NP to SH -7,755 -1,262 6,806 5,466 7,593 6,230 3,038 -
  YoY % -514.50% -118.54% 24.52% -28.01% 21.88% 105.07% -
  Horiz. % -255.27% -41.54% 224.03% 179.92% 249.93% 205.07% 100.00%
Tax Rate - % - % 14.17 % 32.25 % 32.66 % 21.41 % 18.35 % -
  YoY % 0.00% 0.00% -56.06% -1.26% 52.55% 16.68% -
  Horiz. % 0.00% 0.00% 77.22% 175.75% 177.98% 116.68% 100.00%
Total Cost 50,226 71,518 93,968 85,624 95,769 82,315 50,969 -0.24%
  YoY % -29.77% -23.89% 9.74% -10.59% 16.34% 61.50% -
  Horiz. % 98.54% 140.32% 184.36% 167.99% 187.90% 161.50% 100.00%
Net Worth 81,608 88,139 90,590 88,542 84,879 79,673 73,013 1.87%
  YoY % -7.41% -2.71% 2.31% 4.32% 6.53% 9.12% -
  Horiz. % 111.77% 120.72% 124.07% 121.27% 116.25% 109.12% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 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 % - % - % 0.47 % 59.00 % 31.85 % 25.88 % 2.55 % -
  YoY % 0.00% 0.00% -99.20% 85.24% 23.07% 914.90% -
  Horiz. % 0.00% 0.00% 18.43% 2,313.73% 1,249.02% 1,014.90% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 81,608 88,139 90,590 88,542 84,879 79,673 73,013 1.87%
  YoY % -7.41% -2.71% 2.31% 4.32% 6.53% 9.12% -
  Horiz. % 111.77% 120.72% 124.07% 121.27% 116.25% 109.12% 100.00%
NOSH 161,250 161,250 161,250 161,250 161,275 161,250 129,000 3.79%
  YoY % 0.00% 0.00% 0.00% -0.02% 0.02% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.02% 125.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -24.24 % -4.27 % 5.52 % 4.21 % 5.52 % 6.85 % 5.17 % -
  YoY % -467.68% -177.36% 31.12% -23.73% -19.42% 32.50% -
  Horiz. % -468.86% -82.59% 106.77% 81.43% 106.77% 132.50% 100.00%
ROE -9.50 % -1.43 % 7.51 % 6.17 % 8.95 % 7.82 % 4.16 % -
  YoY % -564.34% -119.04% 21.72% -31.06% 14.45% 87.98% -
  Horiz. % -228.37% -34.38% 180.53% 148.32% 215.14% 187.98% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.07 42.54 61.68 55.44 62.85 54.80 41.66 -8.11%
  YoY % -41.07% -31.03% 11.26% -11.79% 14.69% 31.54% -
  Horiz. % 60.18% 102.11% 148.06% 133.08% 150.86% 131.54% 100.00%
EPS -4.81 -0.78 4.22 3.39 4.71 3.86 2.36 -
  YoY % -516.67% -118.48% 24.48% -28.03% 22.02% 63.56% -
  Horiz. % -203.81% -33.05% 178.81% 143.64% 199.58% 163.56% 100.00%
DPS 0.00 0.01 0.02 2.00 1.50 1.00 0.06 -
  YoY % 0.00% -50.00% -99.00% 33.33% 50.00% 1,566.67% -
  Horiz. % 0.00% 16.67% 33.33% 3,333.33% 2,500.00% 1,666.67% 100.00%
NAPS 0.5061 0.5466 0.5618 0.5491 0.5263 0.4941 0.5660 -1.85%
  YoY % -7.41% -2.71% 2.31% 4.33% 6.52% -12.70% -
  Horiz. % 89.42% 96.57% 99.26% 97.01% 92.99% 87.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.07 42.54 61.68 55.44 62.86 54.80 33.33 -4.63%
  YoY % -41.07% -31.03% 11.26% -11.80% 14.71% 64.42% -
  Horiz. % 75.22% 127.63% 185.06% 166.34% 188.60% 164.42% 100.00%
EPS -4.81 -0.78 4.22 3.39 4.71 3.86 1.88 -
  YoY % -516.67% -118.48% 24.48% -28.03% 22.02% 105.32% -
  Horiz. % -255.85% -41.49% 224.47% 180.32% 250.53% 205.32% 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 0.5061 0.5466 0.5618 0.5491 0.5264 0.4941 0.4528 1.87%
  YoY % -7.41% -2.71% 2.31% 4.31% 6.54% 9.12% -
  Horiz. % 111.77% 120.72% 124.07% 121.27% 116.25% 109.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4250 0.4500 0.8500 0.5850 0.5950 0.7700 0.7050 -
P/RPS 1.70 1.06 1.38 1.06 0.95 1.41 1.69 0.10%
  YoY % 60.38% -23.19% 30.19% 11.58% -32.62% -16.57% -
  Horiz. % 100.59% 62.72% 81.66% 62.72% 56.21% 83.43% 100.00%
P/EPS -8.84 -57.50 20.14 17.26 12.64 19.93 29.94 -
  YoY % 84.63% -385.50% 16.69% 36.55% -36.58% -33.43% -
  Horiz. % -29.53% -192.05% 67.27% 57.65% 42.22% 66.57% 100.00%
EY -11.32 -1.74 4.97 5.79 7.91 5.02 3.34 -
  YoY % -550.57% -135.01% -14.16% -26.80% 57.57% 50.30% -
  Horiz. % -338.92% -52.10% 148.80% 173.35% 236.83% 150.30% 100.00%
DY 0.00 0.02 0.02 3.42 2.52 1.30 0.09 -
  YoY % 0.00% 0.00% -99.42% 35.71% 93.85% 1,344.44% -
  Horiz. % 0.00% 22.22% 22.22% 3,800.00% 2,800.00% 1,444.44% 100.00%
P/NAPS 0.84 0.82 1.51 1.07 1.13 1.56 1.25 -6.40%
  YoY % 2.44% -45.70% 41.12% -5.31% -27.56% 24.80% -
  Horiz. % 67.20% 65.60% 120.80% 85.60% 90.40% 124.80% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 24/08/18 17/08/17 26/08/16 03/08/15 25/07/14 -
Price 0.4000 0.6300 0.9400 0.5950 0.5650 0.7700 0.7150 -
P/RPS 1.60 1.48 1.52 1.07 0.90 1.41 1.72 -1.20%
  YoY % 8.11% -2.63% 42.06% 18.89% -36.17% -18.02% -
  Horiz. % 93.02% 86.05% 88.37% 62.21% 52.33% 81.98% 100.00%
P/EPS -8.32 -80.50 22.27 17.55 12.00 19.93 30.36 -
  YoY % 89.66% -461.47% 26.89% 46.25% -39.79% -34.35% -
  Horiz. % -27.40% -265.15% 73.35% 57.81% 39.53% 65.65% 100.00%
EY -12.02 -1.24 4.49 5.70 8.33 5.02 3.29 -
  YoY % -869.35% -127.62% -21.23% -31.57% 65.94% 52.58% -
  Horiz. % -365.35% -37.69% 136.47% 173.25% 253.19% 152.58% 100.00%
DY 0.00 0.02 0.02 3.36 2.65 1.30 0.08 -
  YoY % 0.00% 0.00% -99.40% 26.79% 103.85% 1,525.00% -
  Horiz. % 0.00% 25.00% 25.00% 4,200.00% 3,312.50% 1,625.00% 100.00%
P/NAPS 0.79 1.15 1.67 1.08 1.07 1.56 1.26 -7.48%
  YoY % -31.30% -31.14% 54.63% 0.93% -31.41% 23.81% -
  Horiz. % 62.70% 91.27% 132.54% 85.71% 84.92% 123.81% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS