[OCK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 138,749 127,920 122,572 138,925 137,006 130,164 0 -
PBT 16,437 14,770 12,952 18,904 17,836 17,874 0 -
Tax -3,688 -3,696 -3,240 -4,934 -4,458 -4,570 0 -
NP 12,749 11,074 9,712 13,970 13,377 13,304 0 -
-
NP to SH 11,140 9,568 8,652 13,164 12,466 12,460 0 -
-
Tax Rate 22.44% 25.02% 25.02% 26.10% 24.99% 25.57% - -
Total Cost 126,000 116,846 112,860 124,955 123,629 116,860 0 -
-
Net Worth 76,991 62,062 52,924 53,730 19,063 10,572 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 605 - - -
Div Payout % - - - - 4.85% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 76,991 62,062 52,924 53,730 19,063 10,572 0 -
NOSH 285,153 258,594 230,106 244,230 90,776 75,515 0 -
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.19% 8.66% 7.92% 10.06% 9.76% 10.22% 0.00% -
ROE 14.47% 15.42% 16.35% 24.50% 65.40% 117.86% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.66 49.47 53.27 56.88 150.93 172.37 0.00 -
EPS 3.91 3.70 3.76 5.39 13.73 16.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.27 0.24 0.23 0.22 0.21 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 250,921
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.94 11.93 11.43 12.96 12.78 12.14 0.00 -
EPS 1.04 0.89 0.81 1.23 1.16 1.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0718 0.0579 0.0494 0.0501 0.0178 0.0099 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 0.70 0.55 0.50 0.49 0.46 0.00 0.00 -
P/RPS 1.44 1.11 0.94 0.86 0.30 0.00 0.00 -
P/EPS 17.92 14.86 13.30 9.09 3.35 0.00 0.00 -
EY 5.58 6.73 7.52 11.00 29.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 2.59 2.29 2.17 2.23 2.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 29/05/13 28/02/13 22/11/12 29/08/12 - -
Price 0.815 0.61 0.56 0.49 0.47 0.48 0.00 -
P/RPS 1.67 1.23 1.05 0.86 0.31 0.28 0.00 -
P/EPS 20.86 16.49 14.89 9.09 3.42 2.91 0.00 -
EY 4.79 6.07 6.71 11.00 29.22 34.38 0.00 -
DY 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 3.02 2.54 2.43 2.23 2.24 3.43 0.00 -

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