Highlights

[OCK] YoY Quarter Result on 2018-09-30 [#3]

Stock [OCK]: OCK GROUP BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     84.55%    YoY -     13.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 109,783 125,238 101,919 83,695 47,931 40,102 37,673 19.50%
  YoY % -12.34% 22.88% 21.77% 74.62% 19.52% 6.45% -
  Horiz. % 291.41% 332.43% 270.54% 222.16% 127.23% 106.45% 100.00%
PBT 15,099 12,290 11,032 8,801 4,423 4,942 4,440 22.62%
  YoY % 22.86% 11.40% 25.35% 98.98% -10.50% 11.31% -
  Horiz. % 340.07% 276.80% 248.47% 198.22% 99.62% 111.31% 100.00%
Tax -5,456 -3,566 -3,232 -3,023 -772 -918 -1,059 31.40%
  YoY % -53.00% -10.33% -6.91% -291.58% 15.90% 13.31% -
  Horiz. % 515.20% 336.73% 305.19% 285.46% 72.90% 86.69% 100.00%
NP 9,643 8,724 7,800 5,778 3,651 4,024 3,381 19.08%
  YoY % 10.53% 11.85% 34.99% 58.26% -9.27% 19.02% -
  Horiz. % 285.21% 258.03% 230.70% 170.90% 107.99% 119.02% 100.00%
NP to SH 7,790 6,891 5,457 4,890 3,014 3,570 3,120 16.47%
  YoY % 13.05% 26.28% 11.60% 62.24% -15.57% 14.42% -
  Horiz. % 249.68% 220.87% 174.90% 156.73% 96.60% 114.42% 100.00%
Tax Rate 36.13 % 29.02 % 29.30 % 34.35 % 17.45 % 18.58 % 23.85 % 7.16%
  YoY % 24.50% -0.96% -14.70% 96.85% -6.08% -22.10% -
  Horiz. % 151.49% 121.68% 122.85% 144.03% 73.17% 77.90% 100.00%
Total Cost 100,140 116,514 94,119 77,917 44,280 36,078 34,292 19.55%
  YoY % -14.05% 23.79% 20.79% 75.96% 22.73% 5.21% -
  Horiz. % 292.02% 339.77% 274.46% 227.22% 129.13% 105.21% 100.00%
Net Worth 409,592 435,736 398,876 199,806 164,399 77,112 50,015 41.95%
  YoY % -6.00% 9.24% 99.63% 21.54% 113.20% 54.18% -
  Horiz. % 818.93% 871.21% 797.51% 399.49% 328.70% 154.18% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 1,190 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 38.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 409,592 435,736 398,876 199,806 164,399 77,112 50,015 41.95%
  YoY % -6.00% 9.24% 99.63% 21.54% 113.20% 54.18% -
  Horiz. % 818.93% 871.21% 797.51% 399.49% 328.70% 154.18% 100.00%
NOSH 871,472 871,472 830,992 525,806 342,500 285,600 238,167 24.12%
  YoY % 0.00% 4.87% 58.04% 53.52% 19.92% 19.92% -
  Horiz. % 365.91% 365.91% 348.91% 220.77% 143.81% 119.92% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.78 % 6.97 % 7.65 % 6.90 % 7.62 % 10.03 % 8.97 % -0.36%
  YoY % 25.97% -8.89% 10.87% -9.45% -24.03% 11.82% -
  Horiz. % 97.88% 77.70% 85.28% 76.92% 84.95% 111.82% 100.00%
ROE 1.90 % 1.58 % 1.37 % 2.45 % 1.83 % 4.63 % 6.24 % -17.97%
  YoY % 20.25% 15.33% -44.08% 33.88% -60.48% -25.80% -
  Horiz. % 30.45% 25.32% 21.96% 39.26% 29.33% 74.20% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.60 14.37 12.26 15.92 13.99 14.04 15.82 -3.72%
  YoY % -12.32% 17.21% -22.99% 13.80% -0.36% -11.25% -
  Horiz. % 79.65% 90.83% 77.50% 100.63% 88.43% 88.75% 100.00%
EPS 0.89 0.79 0.66 0.93 0.88 1.25 1.31 -6.24%
  YoY % 12.66% 19.70% -29.03% 5.68% -29.60% -4.58% -
  Horiz. % 67.94% 60.31% 50.38% 70.99% 67.18% 95.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4700 0.5000 0.4800 0.3800 0.4800 0.2700 0.2100 14.36%
  YoY % -6.00% 4.17% 26.32% -20.83% 77.78% 28.57% -
  Horiz. % 223.81% 238.10% 228.57% 180.95% 228.57% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 871,472
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.60 14.37 11.70 9.60 5.50 4.60 4.32 19.52%
  YoY % -12.32% 22.82% 21.87% 74.55% 19.57% 6.48% -
  Horiz. % 291.67% 332.64% 270.83% 222.22% 127.31% 106.48% 100.00%
EPS 0.89 0.79 0.63 0.56 0.35 0.41 0.36 16.27%
  YoY % 12.66% 25.40% 12.50% 60.00% -14.63% 13.89% -
  Horiz. % 247.22% 219.44% 175.00% 155.56% 97.22% 113.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4700 0.5000 0.4577 0.2293 0.1886 0.0885 0.0574 41.95%
  YoY % -6.00% 9.24% 99.61% 21.58% 113.11% 54.18% -
  Horiz. % 818.82% 871.08% 797.39% 399.48% 328.57% 154.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5750 0.9050 0.8000 0.7600 1.4600 0.7000 0.4600 -
P/RPS 4.56 6.30 6.52 4.77 10.43 4.99 2.91 7.77%
  YoY % -27.62% -3.37% 36.69% -54.27% 109.02% 71.48% -
  Horiz. % 156.70% 216.49% 224.05% 163.92% 358.42% 171.48% 100.00%
P/EPS 64.33 114.45 121.82 81.72 165.91 56.00 35.11 10.61%
  YoY % -43.79% -6.05% 49.07% -50.74% 196.27% 59.50% -
  Horiz. % 183.22% 325.98% 346.97% 232.75% 472.54% 159.50% 100.00%
EY 1.55 0.87 0.82 1.22 0.60 1.79 2.85 -9.65%
  YoY % 78.16% 6.10% -32.79% 103.33% -66.48% -37.19% -
  Horiz. % 54.39% 30.53% 28.77% 42.81% 21.05% 62.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.22 1.81 1.67 2.00 3.04 2.59 2.19 -9.29%
  YoY % -32.60% 8.38% -16.50% -34.21% 17.37% 18.26% -
  Horiz. % 55.71% 82.65% 76.26% 91.32% 138.81% 118.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 30/11/16 27/11/15 27/11/14 27/11/13 22/11/12 -
Price 0.4300 0.8700 0.7900 0.7050 0.9350 0.8150 0.4700 -
P/RPS 3.41 6.05 6.44 4.43 6.68 5.80 2.97 2.33%
  YoY % -43.64% -6.06% 45.37% -33.68% 15.17% 95.29% -
  Horiz. % 114.81% 203.70% 216.84% 149.16% 224.92% 195.29% 100.00%
P/EPS 48.10 110.02 120.30 75.81 106.25 65.20 35.88 5.00%
  YoY % -56.28% -8.55% 58.69% -28.65% 62.96% 81.72% -
  Horiz. % 134.06% 306.63% 335.28% 211.29% 296.13% 181.72% 100.00%
EY 2.08 0.91 0.83 1.32 0.94 1.53 2.79 -4.77%
  YoY % 128.57% 9.64% -37.12% 40.43% -38.56% -45.16% -
  Horiz. % 74.55% 32.62% 29.75% 47.31% 33.69% 54.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.91 1.74 1.65 1.86 1.95 3.02 2.24 -13.93%
  YoY % -47.70% 5.45% -11.29% -4.62% -35.43% 34.82% -
  Horiz. % 40.62% 77.68% 73.66% 83.04% 87.05% 134.82% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers