[OCK] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 36.29%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 468,028 451,566 426,080 401,513 392,497 384,908 313,772 30.51%
PBT 43,781 41,092 36,384 41,699 34,924 30,320 22,960 53.71%
Tax -12,452 -11,546 -9,560 -11,343 -9,665 -8,032 -4,816 88.27%
NP 31,329 29,546 26,824 30,356 25,258 22,288 18,144 43.87%
-
NP to SH 23,460 21,410 18,892 26,574 19,498 18,334 14,840 35.66%
-
Tax Rate 28.44% 28.10% 26.28% 27.20% 27.67% 26.49% 20.98% -
Total Cost 436,698 422,020 399,256 371,157 367,238 362,620 295,628 29.67%
-
Net Worth 435,736 427,021 419,822 394,394 398,876 347,713 347,319 16.30%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 435,736 427,021 419,822 394,394 398,876 347,713 347,319 16.30%
NOSH 871,472 871,472 874,629 821,656 871,465 790,258 789,361 6.81%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.69% 6.54% 6.30% 7.56% 6.44% 5.79% 5.78% -
ROE 5.38% 5.01% 4.50% 6.74% 4.89% 5.27% 4.27% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.71 51.82 48.72 48.87 47.23 48.71 39.75 22.19%
EPS 2.69 2.46 2.16 3.23 2.43 2.32 1.88 26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.48 0.48 0.48 0.44 0.44 8.88%
Adjusted Per Share Value based on latest NOSH - 873,046
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.07 42.52 40.12 37.81 36.96 36.25 29.55 30.50%
EPS 2.21 2.02 1.78 2.50 1.84 1.73 1.40 35.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 0.4021 0.3953 0.3714 0.3756 0.3274 0.3271 16.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.905 0.96 0.92 0.76 0.80 0.81 0.775 -
P/RPS 1.69 1.85 1.89 1.56 1.69 1.66 1.95 -9.09%
P/EPS 33.62 39.08 42.59 23.50 34.09 34.91 41.22 -12.69%
EY 2.97 2.56 2.35 4.26 2.93 2.86 2.43 14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.96 1.92 1.58 1.67 1.84 1.76 1.88%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 27/02/17 30/11/16 29/08/16 25/05/16 -
Price 0.87 0.90 0.92 0.83 0.79 0.785 0.81 -
P/RPS 1.62 1.74 1.89 1.70 1.67 1.61 2.04 -14.23%
P/EPS 32.32 36.63 42.59 25.66 33.67 33.84 43.09 -17.43%
EY 3.09 2.73 2.35 3.90 2.97 2.96 2.32 21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.84 1.92 1.73 1.65 1.78 1.84 -3.65%

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