Financials Oceancash Pacific

Equities

OCNCASH

MYQ0049OO005

Textiles & Leather Goods

End-of-day quote BURSA MALAYSIA 06:00:00 2024-06-04 pm EDT 5-day change 1st Jan Change
0.385 MYR +2.67% Intraday chart for Oceancash Pacific +6.94% +22.22%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 123.8 106.7 142.1 104.3 87.37 82.15
Enterprise Value (EV) 1 114.3 102.1 130.4 87.45 70.51 67.06
P/E ratio 20.4 x 15 x 31.4 x 19.9 x 13.3 x 26.6 x
Yield 1.8% 2.3% 1.47% 2% 2.99% 1.59%
Capitalization / Revenue 1.45 x 1.19 x 1.77 x 1.4 x 1 x 1.05 x
EV / Revenue 1.34 x 1.14 x 1.63 x 1.17 x 0.81 x 0.86 x
EV / EBITDA 9.98 x 7.89 x 14 x 7.22 x 4.85 x 5.67 x
EV / FCF 12.8 x -27.7 x 29.4 x 14.3 x 54.5 x 115 x
FCF Yield 7.81% -3.61% 3.4% 7% 1.83% 0.87%
Price to Book 1.47 x 1.19 x 1.31 x 0.93 x 0.75 x 0.67 x
Nbr of stocks (in thousands) 245,300 245,300 260,800 260,800 260,800 260,800
Reference price 2 0.5045 0.4350 0.5450 0.4000 0.3350 0.3150
Announcement Date 4/30/19 6/30/20 4/30/21 4/28/22 4/28/23 4/30/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 85.18 89.34 80.17 74.49 87.17 77.87
EBITDA 1 11.45 12.95 9.333 12.12 14.52 11.82
EBIT 1 7.771 9.144 5.251 7.02 9.042 6.141
Operating Margin 9.12% 10.23% 6.55% 9.42% 10.37% 7.89%
Earnings before Tax (EBT) 1 7.608 9.028 4.843 6.613 8.699 5.565
Net income 1 6.078 7.104 4.314 5.246 6.575 3.09
Net margin 7.14% 7.95% 5.38% 7.04% 7.54% 3.97%
EPS 2 0.0248 0.0290 0.0173 0.0201 0.0252 0.0118
Free Cash Flow 1 8.925 -3.682 4.437 6.126 1.293 0.5844
FCF margin 10.48% -4.12% 5.54% 8.22% 1.48% 0.75%
FCF Conversion (EBITDA) 77.92% - 47.55% 50.56% 8.9% 4.95%
FCF Conversion (Net income) 146.84% - 102.85% 116.77% 19.66% 18.91%
Dividend per Share 2 0.009100 0.0100 0.008000 0.008000 0.0100 0.005000
Announcement Date 4/30/19 6/30/20 4/30/21 4/28/22 4/28/23 4/30/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 9.49 4.59 11.7 16.9 16.9 15.1
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 8.92 -3.68 4.44 6.13 1.29 0.58
ROE (net income / shareholders' equity) 7.35% 8.18% 4.36% 4.76% 5.76% 2.58%
ROA (Net income/ Total Assets) 4.67% 5.38% 2.69% 3.22% 4.12% 2.67%
Assets 1 130.2 132 160.5 163.1 159.4 115.6
Book Value Per Share 2 0.3400 0.3700 0.4200 0.4300 0.4500 0.4700
Cash Flow per Share 2 0.0600 0.0500 0.0500 0.0700 0.0500 0.0500
Capex 1 2.66 11.3 10.5 0.45 4.13 16.5
Capex / Sales 3.12% 12.67% 13.11% 0.6% 4.73% 21.24%
Announcement Date 4/30/19 6/30/20 4/30/21 4/28/22 4/28/23 4/30/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. OCNCASH Stock
  4. Financials Oceancash Pacific