[OPCOM] YoY TTM Result on 2017-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
OHB Quarterly Report - 30 June 2017.pdf 
