[OCK] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.57%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 426,128 390,064 485,428 468,028 451,566 426,080 401,513 4.05%
PBT 35,070 35,172 43,931 43,781 41,092 36,384 41,699 -10.92%
Tax -6,794 -7,160 -12,391 -12,452 -11,546 -9,560 -11,343 -29.01%
NP 28,276 28,012 31,540 31,329 29,546 26,824 30,356 -4.63%
-
NP to SH 18,702 20,520 24,571 23,460 21,410 18,892 26,574 -20.93%
-
Tax Rate 19.37% 20.36% 28.21% 28.44% 28.10% 26.28% 27.20% -
Total Cost 397,852 362,052 453,888 436,698 422,020 399,256 371,157 4.75%
-
Net Worth 409,592 409,592 427,021 435,736 427,021 419,822 394,394 2.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 87 - - - - -
Div Payout % - - 0.35% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 409,592 409,592 427,021 435,736 427,021 419,822 394,394 2.55%
NOSH 871,472 871,472 871,472 871,472 871,472 874,629 821,656 4.01%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.64% 7.18% 6.50% 6.69% 6.54% 6.30% 7.56% -
ROE 4.57% 5.01% 5.75% 5.38% 5.01% 4.50% 6.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 48.90 44.76 55.70 53.71 51.82 48.72 48.87 0.04%
EPS 2.14 2.36 2.82 2.69 2.46 2.16 3.23 -24.05%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.49 0.50 0.49 0.48 0.48 -1.39%
Adjusted Per Share Value based on latest NOSH - 871,472
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 39.74 36.38 45.27 43.65 42.11 39.74 37.44 4.06%
EPS 1.74 1.91 2.29 2.19 2.00 1.76 2.48 -21.09%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.382 0.3982 0.4064 0.3982 0.3915 0.3678 2.56%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.675 0.805 0.90 0.905 0.96 0.92 0.76 -
P/RPS 1.38 1.80 1.62 1.69 1.85 1.89 1.56 -7.86%
P/EPS 31.45 34.19 31.92 33.62 39.08 42.59 23.50 21.50%
EY 3.18 2.93 3.13 2.97 2.56 2.35 4.26 -17.75%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.71 1.84 1.81 1.96 1.92 1.58 -6.01%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 30/05/17 27/02/17 -
Price 0.625 0.66 0.825 0.87 0.90 0.92 0.83 -
P/RPS 1.28 1.47 1.48 1.62 1.74 1.89 1.70 -17.27%
P/EPS 29.12 28.03 29.26 32.32 36.63 42.59 25.66 8.82%
EY 3.43 3.57 3.42 3.09 2.73 2.35 3.90 -8.22%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 1.68 1.74 1.84 1.92 1.73 -16.11%

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