[OCK] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 22.2%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 438,666 413,972 457,352 430,462 426,128 390,064 485,428 -6.54%
PBT 35,814 32,936 45,843 43,512 35,070 35,172 43,931 -12.76%
Tax -7,786 -5,936 -14,590 -11,804 -6,794 -7,160 -12,391 -26.70%
NP 28,028 27,000 31,253 31,708 28,276 28,012 31,540 -7.58%
-
NP to SH 24,654 21,340 24,059 22,854 18,702 20,520 24,571 0.22%
-
Tax Rate 21.74% 18.02% 31.83% 27.13% 19.37% 20.36% 28.21% -
Total Cost 410,638 386,972 426,099 398,754 397,852 362,052 453,888 -6.47%
-
Net Worth 453,165 427,021 427,021 409,592 409,592 409,592 427,021 4.05%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 87 -
Div Payout % - - - - - - 0.35% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 453,165 427,021 427,021 409,592 409,592 409,592 427,021 4.05%
NOSH 871,472 871,472 871,472 871,472 871,472 871,472 871,472 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.39% 6.52% 6.83% 7.37% 6.64% 7.18% 6.50% -
ROE 5.44% 5.00% 5.63% 5.58% 4.57% 5.01% 5.75% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.34 47.50 52.48 49.39 48.90 44.76 55.70 -6.54%
EPS 2.82 2.44 2.76 2.63 2.14 2.36 2.82 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.52 0.49 0.49 0.47 0.47 0.47 0.49 4.05%
Adjusted Per Share Value based on latest NOSH - 871,472
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.91 38.61 42.65 40.14 39.74 36.38 45.27 -6.54%
EPS 2.30 1.99 2.24 2.13 1.74 1.91 2.29 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.4226 0.3982 0.3982 0.382 0.382 0.382 0.3982 4.05%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.46 0.58 0.425 0.575 0.675 0.805 0.90 -
P/RPS 0.91 1.22 0.81 1.16 1.38 1.80 1.62 -31.99%
P/EPS 16.26 23.69 15.39 21.93 31.45 34.19 31.92 -36.29%
EY 6.15 4.22 6.50 4.56 3.18 2.93 3.13 57.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.88 1.18 0.87 1.22 1.44 1.71 1.84 -38.92%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 28/11/18 28/08/18 30/05/18 26/02/18 -
Price 0.59 0.435 0.56 0.43 0.625 0.66 0.825 -
P/RPS 1.17 0.92 1.07 0.87 1.28 1.47 1.48 -14.54%
P/EPS 20.86 17.76 20.28 16.40 29.12 28.03 29.26 -20.24%
EY 4.79 5.63 4.93 6.10 3.43 3.57 3.42 25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 1.13 0.89 1.14 0.91 1.33 1.40 1.68 -23.28%

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