[OCK] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.42%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 384,908 313,772 315,903 280,173 252,870 224,648 185,892 62.52%
PBT 30,320 22,960 37,332 27,556 23,734 20,700 23,756 17.67%
Tax -8,032 -4,816 -10,181 -7,782 -5,628 -4,572 -6,700 12.86%
NP 22,288 18,144 27,151 19,773 18,106 16,128 17,056 19.54%
-
NP to SH 18,334 14,840 25,602 17,446 16,394 12,248 15,587 11.43%
-
Tax Rate 26.49% 20.98% 27.27% 28.24% 23.71% 22.09% 28.20% -
Total Cost 362,620 295,628 288,752 260,400 234,764 208,520 168,836 66.54%
-
Net Worth 347,713 347,319 230,194 200,495 195,670 190,055 116,382 107.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 347,713 347,319 230,194 200,495 195,670 190,055 116,382 107.57%
NOSH 790,258 789,361 535,336 527,620 528,838 527,931 332,520 78.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.79% 5.78% 8.59% 7.06% 7.16% 7.18% 9.18% -
ROE 5.27% 4.27% 11.12% 8.70% 8.38% 6.44% 13.39% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.71 39.75 59.01 53.10 47.82 42.55 55.90 -8.77%
EPS 2.32 1.88 4.62 3.31 3.10 2.32 4.69 -37.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.38 0.37 0.36 0.35 16.49%
Adjusted Per Share Value based on latest NOSH - 525,806
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.90 29.26 29.46 26.13 23.58 20.95 17.34 62.51%
EPS 1.71 1.38 2.39 1.63 1.53 1.14 1.45 11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3243 0.3239 0.2147 0.187 0.1825 0.1772 0.1085 107.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.81 0.775 0.675 0.76 0.83 0.89 0.80 -
P/RPS 1.66 1.95 1.14 1.43 1.74 2.09 1.43 10.46%
P/EPS 34.91 41.22 14.11 22.98 26.77 38.36 17.07 61.18%
EY 2.86 2.43 7.09 4.35 3.73 2.61 5.86 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.76 1.57 2.00 2.24 2.47 2.29 -13.58%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.785 0.81 0.70 0.705 0.71 0.85 0.90 -
P/RPS 1.61 2.04 1.19 1.33 1.48 2.00 1.61 0.00%
P/EPS 33.84 43.09 14.64 21.32 22.90 36.64 19.20 45.96%
EY 2.96 2.32 6.83 4.69 4.37 2.73 5.21 -31.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.84 1.63 1.86 1.92 2.36 2.57 -21.73%

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