[OCK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.43%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 160,068 146,416 152,041 138,749 127,920 122,572 138,925 9.93%
PBT 18,230 18,100 21,159 16,437 14,770 12,952 18,904 -2.39%
Tax -4,566 -4,372 -5,868 -3,688 -3,696 -3,240 -4,934 -5.04%
NP 13,664 13,728 15,291 12,749 11,074 9,712 13,970 -1.46%
-
NP to SH 12,076 12,224 13,655 11,140 9,568 8,652 13,164 -5.60%
-
Tax Rate 25.05% 24.15% 27.73% 22.44% 25.02% 25.02% 26.10% -
Total Cost 146,404 132,688 136,750 126,000 116,846 112,860 124,955 11.17%
-
Net Worth 132,893 82,826 82,589 76,991 62,062 52,924 53,730 83.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 132,893 82,826 82,589 76,991 62,062 52,924 53,730 83.19%
NOSH 288,899 285,607 284,790 285,153 258,594 230,106 244,230 11.88%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.54% 9.38% 10.06% 9.19% 8.66% 7.92% 10.06% -
ROE 9.09% 14.76% 16.53% 14.47% 15.42% 16.35% 24.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.41 51.26 53.39 48.66 49.47 53.27 56.88 -1.73%
EPS 4.18 4.28 5.02 3.91 3.70 3.76 5.39 -15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.29 0.29 0.27 0.24 0.23 0.22 63.73%
Adjusted Per Share Value based on latest NOSH - 285,600
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.93 13.65 14.18 12.94 11.93 11.43 12.96 9.92%
EPS 1.13 1.14 1.27 1.04 0.89 0.81 1.23 -5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.0772 0.077 0.0718 0.0579 0.0494 0.0501 83.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.42 1.25 0.80 0.70 0.55 0.50 0.49 -
P/RPS 2.56 2.44 1.50 1.44 1.11 0.94 0.86 107.34%
P/EPS 33.97 29.21 16.68 17.92 14.86 13.30 9.09 141.39%
EY 2.94 3.42 5.99 5.58 6.73 7.52 11.00 -58.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.31 2.76 2.59 2.29 2.17 2.23 24.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 -
Price 1.40 1.43 0.805 0.815 0.61 0.56 0.49 -
P/RPS 2.53 2.79 1.51 1.67 1.23 1.05 0.86 105.71%
P/EPS 33.49 33.41 16.79 20.86 16.49 14.89 9.09 139.11%
EY 2.99 2.99 5.96 4.79 6.07 6.71 11.00 -58.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 4.93 2.78 3.02 2.54 2.43 2.23 23.01%

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