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 - 562,457
31/10/18 31/07/18 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 CAGR
RPS 9.07 12.08 14.13 17.48 8.54 13.15 15.78 -35.74%
  YoY % -24.92% -14.51% -19.16% 104.68% -35.06% -16.67% -
  Horiz. % 57.48% 76.55% 89.54% 110.77% 54.12% 83.33% 100.00%
EPS 0.29 0.45 0.50 0.80 0.44 -0.06 0.66 -48.15%
  YoY % -35.56% -10.00% -37.50% 81.82% 833.33% -109.09% -
  Horiz. % 43.94% 68.18% 75.76% 121.21% 66.67% -9.09% 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 0.1819 0.1819 0.1716 0.1614 0.1757 0.1611 0.1590 11.35%
  YoY % 0.00% 6.00% 6.32% -8.14% 9.06% 1.32% -
  Horiz. % 114.40% 114.40% 107.92% 101.51% 110.50% 101.32% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS