[OCK] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.35%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 451,566 426,080 401,513 392,497 384,908 313,772 315,903 26.92%
PBT 41,092 36,384 41,699 34,924 30,320 22,960 37,332 6.61%
Tax -11,546 -9,560 -11,343 -9,665 -8,032 -4,816 -10,181 8.75%
NP 29,546 26,824 30,356 25,258 22,288 18,144 27,151 5.80%
-
NP to SH 21,410 18,892 26,574 19,498 18,334 14,840 25,602 -11.24%
-
Tax Rate 28.10% 26.28% 27.20% 27.67% 26.49% 20.98% 27.27% -
Total Cost 422,020 399,256 371,157 367,238 362,620 295,628 288,752 28.81%
-
Net Worth 427,021 419,822 394,394 398,876 347,713 347,319 230,194 51.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 427,021 419,822 394,394 398,876 347,713 347,319 230,194 51.03%
NOSH 871,472 874,629 821,656 871,465 790,258 789,361 535,336 38.42%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.54% 6.30% 7.56% 6.44% 5.79% 5.78% 8.59% -
ROE 5.01% 4.50% 6.74% 4.89% 5.27% 4.27% 11.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.82 48.72 48.87 47.23 48.71 39.75 59.01 -8.30%
EPS 2.46 2.16 3.23 2.43 2.32 1.88 4.62 -34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.48 0.44 0.44 0.43 9.10%
Adjusted Per Share Value based on latest NOSH - 871,465
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.13 39.75 37.46 36.62 35.91 29.28 29.47 26.93%
EPS 2.00 1.76 2.48 1.82 1.71 1.38 2.39 -11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3984 0.3917 0.368 0.3722 0.3244 0.3241 0.2148 51.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.96 0.92 0.76 0.80 0.81 0.775 0.675 -
P/RPS 1.85 1.89 1.56 1.69 1.66 1.95 1.14 38.13%
P/EPS 39.08 42.59 23.50 34.09 34.91 41.22 14.11 97.34%
EY 2.56 2.35 4.26 2.93 2.86 2.43 7.09 -49.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.92 1.58 1.67 1.84 1.76 1.57 15.95%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 30/11/16 29/08/16 25/05/16 29/02/16 -
Price 0.90 0.92 0.83 0.79 0.785 0.81 0.70 -
P/RPS 1.74 1.89 1.70 1.67 1.61 2.04 1.19 28.85%
P/EPS 36.63 42.59 25.66 33.67 33.84 43.09 14.64 84.40%
EY 2.73 2.35 3.90 2.97 2.96 2.32 6.83 -45.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.92 1.73 1.65 1.78 1.84 1.63 8.42%

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