Highlights

[OCR] YoY TTM Result on 2019-03-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     5.08%    YoY -     -832.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 41,900 21,362 39,866 36,400 36,893 45,072 44,055 -0.78%
  YoY % 96.14% -46.42% 9.52% -1.34% -18.15% 2.31% -
  Horiz. % 95.11% 48.49% 90.49% 82.62% 83.74% 102.31% 100.00%
PBT -8,626 1,524 -3,853 -7,036 -5,185 -4,611 -1,962 25.96%
  YoY % -666.01% 139.55% 45.24% -35.70% -12.45% -135.02% -
  Horiz. % 439.65% -77.68% 196.38% 358.61% 264.27% 235.02% 100.00%
Tax -1,737 -603 7 -120 -204 -140 -160 45.01%
  YoY % -188.06% -8,714.29% 105.83% 41.18% -45.71% 12.50% -
  Horiz. % 1,085.62% 376.88% -4.38% 75.00% 127.50% 87.50% 100.00%
NP -10,363 921 -3,846 -7,156 -5,389 -4,751 -2,122 28.04%
  YoY % -1,225.19% 123.95% 46.25% -32.79% -13.43% -123.89% -
  Horiz. % 488.36% -43.40% 181.24% 337.23% 253.96% 223.89% 100.00%
NP to SH -6,950 -745 -3,573 -7,155 -5,389 -4,751 -2,122 20.31%
  YoY % -832.89% 79.15% 50.06% -32.77% -13.43% -123.89% -
  Horiz. % 327.52% 35.11% 168.38% 337.18% 253.96% 223.89% 100.00%
Tax Rate - % 39.57 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 52,263 20,441 43,712 43,556 42,282 49,823 46,177 1.95%
  YoY % 155.68% -53.24% 0.36% 3.01% -15.14% 7.90% -
  Horiz. % 113.18% 44.27% 94.66% 94.32% 91.57% 107.90% 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 0 0 0 0 0 0 0 -
  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 -24.73 % 4.31 % -9.65 % -19.66 % -14.61 % -10.54 % -4.82 % 29.03%
  YoY % -673.78% 144.66% 50.92% -34.57% -38.61% -118.67% -
  Horiz. % 513.07% -89.42% 200.21% 407.88% 303.11% 218.67% 100.00%
ROE -8.06 % - % -4.02 % -14.80 % -13.59 % -11.36 % -4.91 % 8.03%
  YoY % 0.00% 0.00% 72.84% -8.90% -19.63% -131.36% -
  Horiz. % 164.15% 0.00% 81.87% 301.43% 276.78% 231.36% 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 13.13 7.64 16.61 18.07 22.33 30.17 30.56 -12.34%
  YoY % 71.86% -54.00% -8.08% -19.08% -25.99% -1.28% -
  Horiz. % 42.96% 25.00% 54.35% 59.13% 73.07% 98.72% 100.00%
EPS -2.18 -0.27 -1.49 -3.55 -3.26 -3.18 -1.47 6.33%
  YoY % -707.41% 81.88% 58.03% -8.90% -2.52% -116.33% -
  Horiz. % 148.30% 18.37% 101.36% 241.50% 221.77% 216.33% 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 - 330,344
31/03/19 31/03/18 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 12.68 6.47 12.07 11.02 11.17 13.64 13.34 -0.79%
  YoY % 95.98% -46.40% 9.53% -1.34% -18.11% 2.25% -
  Horiz. % 95.05% 48.50% 90.48% 82.61% 83.73% 102.25% 100.00%
EPS -2.10 -0.23 -1.08 -2.17 -1.63 -1.44 -0.64 20.34%
  YoY % -813.04% 78.70% 50.23% -33.13% -13.19% -125.00% -
  Horiz. % 328.12% 35.94% 168.75% 339.06% 254.69% 225.00% 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 0.2609 - 0.2688 0.1463 0.1200 0.1266 0.1309 11.35%
  YoY % 0.00% 0.00% 83.73% 21.92% -5.21% -3.28% -
  Horiz. % 199.31% 0.00% 205.35% 111.76% 91.67% 96.72% 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 2.06 5.89 2.32 2.66 2.78 0.83 1.11 10.12%
  YoY % -65.03% 153.88% -12.78% -4.32% 234.94% -25.23% -
  Horiz. % 185.59% 530.63% 209.01% 239.64% 250.45% 74.77% 100.00%
P/EPS -12.40 -168.95 -25.86 -13.51 -19.01 -7.86 -23.10 -9.24%
  YoY % 92.66% -553.33% -91.41% 28.93% -141.86% 65.97% -
  Horiz. % 53.68% 731.39% 111.95% 58.48% 82.29% 34.03% 100.00%
EY -8.06 -0.59 -3.87 -7.40 -5.26 -12.72 -4.33 10.17%
  YoY % -1,266.10% 84.75% 47.70% -40.68% 58.65% -193.76% -
  Horiz. % 186.14% 13.63% 89.38% 170.90% 121.48% 293.76% 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 2.44 0.00 2.41 2.68 2.46 0.81 0.92 16.42%
  YoY % 0.00% 0.00% -10.07% 8.94% 203.70% -11.96% -
  Horiz. % 265.22% 0.00% 261.96% 291.30% 267.39% 88.04% 100.00%
P/EPS -14.70 0.00 -26.87 -13.65 -16.86 -7.70 -19.02 -3.94%
  YoY % 0.00% 0.00% -96.85% 19.04% -118.96% 59.52% -
  Horiz. % 77.29% -0.00% 141.27% 71.77% 88.64% 40.48% 100.00%
EY -6.80 0.00 -3.72 -7.32 -5.93 -12.98 -5.26 4.08%
  YoY % 0.00% 0.00% 49.18% -23.44% 54.31% -146.77% -
  Horiz. % 129.28% -0.00% 70.72% 139.16% 112.74% 246.77% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers