[OCNCASH] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 15.75%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 89,344 85,178 89,735 83,685 79,426 72,807 68,692 4.47%
PBT 9,028 7,608 10,833 10,392 10,007 6,512 7,859 2.33%
Tax -1,924 -1,530 -1,005 -242 -1,086 -1,599 -1,356 6.00%
NP 7,104 6,078 9,828 10,150 8,921 4,913 6,503 1.48%
-
NP to SH 7,104 6,078 9,828 10,150 8,921 4,913 6,503 1.48%
-
Tax Rate 21.31% 20.11% 9.28% 2.33% 10.85% 24.55% 17.25% -
Total Cost 82,240 79,100 79,907 73,535 70,505 67,894 62,189 4.76%
-
Net Worth 98,487 84,137 81,305 75,240 66,208 58,046 49,238 12.24%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 24 22 - 22 22 22 - -
Div Payout % 0.35% 0.37% - 0.22% 0.25% 0.45% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 98,487 84,137 81,305 75,240 66,208 58,046 49,238 12.24%
NOSH 245,300 223,000 223,000 223,000 223,000 223,000 223,000 1.60%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.95% 7.14% 10.95% 12.13% 11.23% 6.75% 9.47% -
ROE 7.21% 7.22% 12.09% 13.49% 13.47% 8.46% 13.21% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 36.42 38.20 40.24 37.53 35.62 32.65 30.80 2.83%
EPS 2.90 2.73 4.41 4.55 4.00 2.20 2.92 -0.11%
DPS 0.01 0.01 0.00 0.01 0.01 0.01 0.00 -
NAPS 0.4015 0.3773 0.3646 0.3374 0.2969 0.2603 0.2208 10.47%
Adjusted Per Share Value based on latest NOSH - 223,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.26 32.66 34.41 32.09 30.45 27.92 26.34 4.47%
EPS 2.72 2.33 3.77 3.89 3.42 1.88 2.49 1.48%
DPS 0.01 0.01 0.00 0.01 0.01 0.01 0.00 -
NAPS 0.3776 0.3226 0.3118 0.2885 0.2539 0.2226 0.1888 12.24%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.435 0.555 0.695 0.395 0.435 0.29 0.155 -
P/RPS 1.19 1.45 1.73 1.05 1.22 0.89 0.50 15.54%
P/EPS 15.02 20.36 15.77 8.68 10.87 13.16 5.32 18.87%
EY 6.66 4.91 6.34 11.52 9.20 7.60 18.81 -15.88%
DY 0.02 0.02 0.00 0.03 0.02 0.03 0.00 -
P/NAPS 1.08 1.47 1.91 1.17 1.47 1.11 0.70 7.49%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 28/02/18 23/02/17 26/02/16 27/02/15 27/02/14 -
Price 0.445 0.43 0.595 0.435 0.415 0.305 0.24 -
P/RPS 1.22 1.13 1.48 1.16 1.17 0.93 0.78 7.73%
P/EPS 15.37 15.78 13.50 9.56 10.37 13.84 8.23 10.96%
EY 6.51 6.34 7.41 10.46 9.64 7.22 12.15 -9.87%
DY 0.02 0.02 0.00 0.02 0.02 0.03 0.00 -
P/NAPS 1.11 1.14 1.63 1.29 1.40 1.17 1.09 0.30%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment