[OCK] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -10.48%
YoY- 41.29%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 185,892 170,621 160,068 146,416 152,041 138,749 127,920 28.20%
PBT 23,756 18,052 18,230 18,100 21,159 16,437 14,770 37.15%
Tax -6,700 -4,073 -4,566 -4,372 -5,868 -3,688 -3,696 48.51%
NP 17,056 13,978 13,664 13,728 15,291 12,749 11,074 33.26%
-
NP to SH 15,587 12,069 12,076 12,224 13,655 11,140 9,568 38.32%
-
Tax Rate 28.20% 22.56% 25.05% 24.15% 27.73% 22.44% 25.02% -
Total Cost 168,836 156,642 146,404 132,688 136,750 126,000 116,846 27.72%
-
Net Worth 116,382 147,286 132,893 82,826 82,589 76,991 62,062 51.89%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 116,382 147,286 132,893 82,826 82,589 76,991 62,062 51.89%
NOSH 332,520 306,847 288,899 285,607 284,790 285,153 258,594 18.19%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.18% 8.19% 8.54% 9.38% 10.06% 9.19% 8.66% -
ROE 13.39% 8.19% 9.09% 14.76% 16.53% 14.47% 15.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.90 55.60 55.41 51.26 53.39 48.66 49.47 8.46%
EPS 4.69 3.93 4.18 4.28 5.02 3.91 3.70 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.48 0.46 0.29 0.29 0.27 0.24 28.51%
Adjusted Per Share Value based on latest NOSH - 285,607
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.49 16.05 15.06 13.77 14.30 13.05 12.03 28.24%
EPS 1.47 1.14 1.14 1.15 1.28 1.05 0.90 38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.1386 0.125 0.0779 0.0777 0.0724 0.0584 51.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.80 1.46 1.42 1.25 0.80 0.70 0.55 -
P/RPS 1.43 2.63 2.56 2.44 1.50 1.44 1.11 18.34%
P/EPS 17.07 37.12 33.97 29.21 16.68 17.92 14.86 9.65%
EY 5.86 2.69 2.94 3.42 5.99 5.58 6.73 -8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 3.04 3.09 4.31 2.76 2.59 2.29 0.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 -
Price 0.90 0.935 1.40 1.43 0.805 0.815 0.61 -
P/RPS 1.61 1.68 2.53 2.79 1.51 1.67 1.23 19.60%
P/EPS 19.20 23.77 33.49 33.41 16.79 20.86 16.49 10.64%
EY 5.21 4.21 2.99 2.99 5.96 4.79 6.07 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.95 3.04 4.93 2.78 3.02 2.54 0.78%

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