[OCK] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.27%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 467,181 438,666 413,972 457,352 430,462 426,128 390,064 12.76%
PBT 39,178 35,814 32,936 45,843 43,512 35,070 35,172 7.44%
Tax -8,420 -7,786 -5,936 -14,590 -11,804 -6,794 -7,160 11.40%
NP 30,758 28,028 27,000 31,253 31,708 28,276 28,012 6.42%
-
NP to SH 27,760 24,654 21,340 24,059 22,854 18,702 20,520 22.29%
-
Tax Rate 21.49% 21.74% 18.02% 31.83% 27.13% 19.37% 20.36% -
Total Cost 436,422 410,638 386,972 426,099 398,754 397,852 362,052 13.25%
-
Net Worth 461,880 453,165 427,021 427,021 409,592 409,592 409,592 8.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 461,880 453,165 427,021 427,021 409,592 409,592 409,592 8.33%
NOSH 871,472 871,472 871,472 871,472 871,472 871,472 871,472 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.58% 6.39% 6.52% 6.83% 7.37% 6.64% 7.18% -
ROE 6.01% 5.44% 5.00% 5.63% 5.58% 4.57% 5.01% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 53.61 50.34 47.50 52.48 49.39 48.90 44.76 12.76%
EPS 3.19 2.82 2.44 2.76 2.63 2.14 2.36 22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.49 0.49 0.47 0.47 0.47 8.33%
Adjusted Per Share Value based on latest NOSH - 871,472
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 44.00 41.31 38.99 43.07 40.54 40.13 36.74 12.76%
EPS 2.61 2.32 2.01 2.27 2.15 1.76 1.93 22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.4268 0.4022 0.4022 0.3858 0.3858 0.3858 8.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.60 0.46 0.58 0.425 0.575 0.675 0.805 -
P/RPS 1.12 0.91 1.22 0.81 1.16 1.38 1.80 -27.09%
P/EPS 18.84 16.26 23.69 15.39 21.93 31.45 34.19 -32.76%
EY 5.31 6.15 4.22 6.50 4.56 3.18 2.93 48.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 1.18 0.87 1.22 1.44 1.71 -24.11%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 28/08/19 29/05/19 26/02/19 28/11/18 28/08/18 30/05/18 -
Price 0.58 0.59 0.435 0.56 0.43 0.625 0.66 -
P/RPS 1.08 1.17 0.92 1.07 0.87 1.28 1.47 -18.56%
P/EPS 18.21 20.86 17.76 20.28 16.40 29.12 28.03 -24.96%
EY 5.49 4.79 5.63 4.93 6.10 3.43 3.57 33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 0.89 1.14 0.91 1.33 1.40 -15.35%

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