Highlights

[OCR] YoY TTM Result on 2017-10-31 [#0]

Stock [OCR]: OCR GROUP BHD
Announcement Date 13-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
31-Oct-2017
Profit Trend QoQ -     20.76%    YoY -     226.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Revenue 50,992 67,933 79,460 98,336 48,045 73,953 88,773 -35.78%
  YoY % -24.94% -14.51% -19.20% 104.67% -35.03% -16.69% -
  Horiz. % 57.44% 76.52% 89.51% 110.77% 54.12% 83.31% 100.00%
PBT 7,764 9,244 6,734 8,826 4,276 1,987 6,631 13.43%
  YoY % -16.01% 37.27% -23.70% 106.41% 115.20% -70.03% -
  Horiz. % 117.09% 139.41% 101.55% 133.10% 64.48% 29.97% 100.00%
Tax -1,771 -1,331 -1,521 -4,223 -2,843 3,174 -3,926 -47.05%
  YoY % -33.06% 12.49% 63.98% -48.54% -189.57% 180.85% -
  Horiz. % 45.11% 33.90% 38.74% 107.56% 72.41% -80.85% 100.00%
NP 5,993 7,913 5,213 4,603 1,433 5,161 2,705 88.77%
  YoY % -24.26% 51.79% 13.25% 221.21% -72.23% 90.79% -
  Horiz. % 221.55% 292.53% 192.72% 170.17% 52.98% 190.79% 100.00%
NP to SH 1,639 2,526 2,840 4,503 2,451 -351 3,729 -48.14%
  YoY % -35.11% -11.06% -36.93% 83.72% 798.29% -109.41% -
  Horiz. % 43.95% 67.74% 76.16% 120.76% 65.73% -9.41% 100.00%
Tax Rate 22.81 % 14.40 % 22.59 % 47.85 % 66.49 % -159.74 % 59.21 % -53.32%
  YoY % 58.40% -36.25% -52.79% -28.03% 141.62% -369.79% -
  Horiz. % 38.52% 24.32% 38.15% 80.81% 112.30% -269.79% 100.00%
Total Cost 44,999 60,020 74,247 93,733 46,612 68,792 86,068 -40.43%
  YoY % -25.03% -19.16% -20.79% 101.09% -32.24% -20.07% -
  Horiz. % 52.28% 69.74% 86.27% 108.91% 54.16% 79.93% 100.00%
Net Worth 102,338 102,338 96,507 90,789 98,800 90,608 89,449 11.35%
  YoY % 0.00% 6.04% 6.30% -8.11% 9.04% 1.30% -
  Horiz. % 114.41% 114.41% 107.89% 101.50% 110.45% 101.30% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 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
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Net Worth 102,338 102,338 96,507 90,789 98,800 90,608 89,449 11.35%
  YoY % 0.00% 6.04% 6.30% -8.11% 9.04% 1.30% -
  Horiz. % 114.41% 114.41% 107.89% 101.50% 110.45% 101.30% 100.00%
NOSH 292,395 292,395 283,847 267,029 267,029 238,444 241,754 16.40%
  YoY % 0.00% 3.01% 6.30% 0.00% 11.99% -1.37% -
  Horiz. % 120.95% 120.95% 117.41% 110.45% 110.45% 98.63% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
NP Margin 11.75 % 11.65 % 6.56 % 4.68 % 2.98 % 6.98 % 3.05 % 193.64%
  YoY % 0.86% 77.59% 40.17% 57.05% -57.31% 128.85% -
  Horiz. % 385.25% 381.97% 215.08% 153.44% 97.70% 228.85% 100.00%
ROE 1.60 % 2.47 % 2.94 % 4.96 % 2.48 % -0.39 % 4.17 % -53.47%
  YoY % -35.22% -15.99% -40.73% 100.00% 735.90% -109.35% -
  Horiz. % 38.37% 59.23% 70.50% 118.94% 59.47% -9.35% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
RPS 17.44 23.23 27.99 36.83 17.99 31.01 36.72 -44.83%
  YoY % -24.92% -17.01% -24.00% 104.72% -41.99% -15.55% -
  Horiz. % 47.49% 63.26% 76.23% 100.30% 48.99% 84.45% 100.00%
EPS 0.56 0.86 1.00 1.69 0.92 -0.15 1.54 -55.42%
  YoY % -34.88% -14.00% -40.83% 83.70% 713.33% -109.74% -
  Horiz. % 36.36% 55.84% 64.94% 109.74% 59.74% -9.74% 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 0.3500 0.3500 0.3400 0.3400 0.3700 0.3800 0.3700 -4.34%
  YoY % 0.00% 2.94% 0.00% -8.11% -2.63% 2.70% -
  Horiz. % 94.59% 94.59% 91.89% 91.89% 100.00% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,282
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
RPS 11.20 14.92 17.45 21.60 10.55 16.24 19.50 -35.78%
  YoY % -24.93% -14.50% -19.21% 104.74% -35.04% -16.72% -
  Horiz. % 57.44% 76.51% 89.49% 110.77% 54.10% 83.28% 100.00%
EPS 0.36 0.55 0.62 0.99 0.54 -0.08 0.82 -48.18%
  YoY % -34.55% -11.29% -37.37% 83.33% 775.00% -109.76% -
  Horiz. % 43.90% 67.07% 75.61% 120.73% 65.85% -9.76% 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 0.2248 0.2248 0.2120 0.1994 0.2170 0.1990 0.1965 11.34%
  YoY % 0.00% 6.04% 6.32% -8.11% 9.05% 1.27% -
  Horiz. % 114.40% 114.40% 107.89% 101.48% 110.43% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Date 31/10/18 31/07/18 30/04/18 31/10/17 29/12/17 28/04/17 31/07/17 -
Price 0.3200 0.4500 0.4050 0.5500 0.5550 0.6200 0.5700 -
P/RPS 1.83 1.94 1.45 1.49 3.08 2.00 1.55 14.18%
  YoY % -5.67% 33.79% -2.68% -51.62% 54.00% 29.03% -
  Horiz. % 118.06% 125.16% 93.55% 96.13% 198.71% 129.03% 100.00%
P/EPS 57.09 52.09 40.48 32.62 60.47 -421.18 36.95 41.55%
  YoY % 9.60% 28.68% 24.10% -46.06% 114.36% -1,239.86% -
  Horiz. % 154.51% 140.97% 109.55% 88.28% 163.65% -1,139.86% 100.00%
EY 1.75 1.92 2.47 3.07 1.65 -0.24 2.71 -29.48%
  YoY % -8.85% -22.27% -19.54% 86.06% 787.50% -108.86% -
  Horiz. % 64.58% 70.85% 91.14% 113.28% 60.89% -8.86% 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 0.91 1.29 1.19 1.62 1.50 1.63 1.54 -34.31%
  YoY % -29.46% 8.40% -26.54% 8.00% -7.98% 5.84% -
  Horiz. % 59.09% 83.77% 77.27% 105.19% 97.40% 105.84% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
Date 31/12/18 28/09/18 27/06/18 13/12/17 - 21/06/17 28/09/17 -
Price 0.2900 0.3250 0.3550 0.5250 0.0000 0.6400 0.5700 -
P/RPS 1.66 1.40 1.27 1.43 0.00 2.06 1.55 5.63%
  YoY % 18.57% 10.24% -11.19% 0.00% 0.00% 32.90% -
  Horiz. % 107.10% 90.32% 81.94% 92.26% 0.00% 132.90% 100.00%
P/EPS 51.74 37.62 35.48 31.13 0.00 -434.77 36.95 30.85%
  YoY % 37.53% 6.03% 13.97% 0.00% 0.00% -1,276.64% -
  Horiz. % 140.03% 101.81% 96.02% 84.25% 0.00% -1,176.64% 100.00%
EY 1.93 2.66 2.82 3.21 0.00 -0.23 2.71 -23.75%
  YoY % -27.44% -5.67% -12.15% 0.00% 0.00% -108.49% -
  Horiz. % 71.22% 98.15% 104.06% 118.45% 0.00% -8.49% 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 0.83 0.93 1.04 1.54 0.00 1.68 1.54 -38.96%
  YoY % -10.75% -10.58% -32.47% 0.00% 0.00% 9.09% -
  Horiz. % 53.90% 60.39% 67.53% 100.00% 0.00% 109.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

560  340  621  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 BIOHLDG 0.345+0.035 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 TNLOGIS 0.93+0.095 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 

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!
PARTNERS & BROKERS