[OCK] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.59%
YoY- -23.21%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 146,416 152,041 138,749 127,920 122,572 138,925 137,006 4.53%
PBT 18,100 21,159 16,437 14,770 12,952 18,904 17,836 0.98%
Tax -4,372 -5,868 -3,688 -3,696 -3,240 -4,934 -4,458 -1.29%
NP 13,728 15,291 12,749 11,074 9,712 13,970 13,377 1.74%
-
NP to SH 12,224 13,655 11,140 9,568 8,652 13,164 12,466 -1.29%
-
Tax Rate 24.15% 27.73% 22.44% 25.02% 25.02% 26.10% 24.99% -
Total Cost 132,688 136,750 126,000 116,846 112,860 124,955 123,629 4.83%
-
Net Worth 82,826 82,589 76,991 62,062 52,924 53,730 19,063 166.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 605 -
Div Payout % - - - - - - 4.85% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 82,826 82,589 76,991 62,062 52,924 53,730 19,063 166.50%
NOSH 285,607 284,790 285,153 258,594 230,106 244,230 90,776 114.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.38% 10.06% 9.19% 8.66% 7.92% 10.06% 9.76% -
ROE 14.76% 16.53% 14.47% 15.42% 16.35% 24.50% 65.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 51.26 53.39 48.66 49.47 53.27 56.88 150.93 -51.35%
EPS 4.28 5.02 3.91 3.70 3.76 5.39 13.73 -54.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.29 0.29 0.27 0.24 0.23 0.22 0.21 24.03%
Adjusted Per Share Value based on latest NOSH - 259,504
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.65 14.18 12.94 11.93 11.43 12.96 12.78 4.49%
EPS 1.14 1.27 1.04 0.89 0.81 1.23 1.16 -1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0772 0.077 0.0718 0.0579 0.0494 0.0501 0.0178 166.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 0.80 0.70 0.55 0.50 0.49 0.46 -
P/RPS 2.44 1.50 1.44 1.11 0.94 0.86 0.30 304.94%
P/EPS 29.21 16.68 17.92 14.86 13.30 9.09 3.35 324.19%
EY 3.42 5.99 5.58 6.73 7.52 11.00 29.86 -76.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 4.31 2.76 2.59 2.29 2.17 2.23 2.19 57.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 22/11/12 -
Price 1.43 0.805 0.815 0.61 0.56 0.49 0.47 -
P/RPS 2.79 1.51 1.67 1.23 1.05 0.86 0.31 333.25%
P/EPS 33.41 16.79 20.86 16.49 14.89 9.09 3.42 357.61%
EY 2.99 5.96 4.79 6.07 6.71 11.00 29.22 -78.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 4.93 2.78 3.02 2.54 2.43 2.23 2.24 69.28%

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