[OCK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -28.91%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 485,428 468,028 451,566 426,080 401,513 392,497 384,908 16.67%
PBT 43,931 43,781 41,092 36,384 41,699 34,924 30,320 27.95%
Tax -12,391 -12,452 -11,546 -9,560 -11,343 -9,665 -8,032 33.40%
NP 31,540 31,329 29,546 26,824 30,356 25,258 22,288 25.96%
-
NP to SH 24,571 23,460 21,410 18,892 26,574 19,498 18,334 21.49%
-
Tax Rate 28.21% 28.44% 28.10% 26.28% 27.20% 27.67% 26.49% -
Total Cost 453,888 436,698 422,020 399,256 371,157 367,238 362,620 16.09%
-
Net Worth 427,021 435,736 427,021 419,822 394,394 398,876 347,713 14.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 87 - - - - - - -
Div Payout % 0.35% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 427,021 435,736 427,021 419,822 394,394 398,876 347,713 14.63%
NOSH 871,472 871,472 871,472 874,629 821,656 871,465 790,258 6.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.50% 6.69% 6.54% 6.30% 7.56% 6.44% 5.79% -
ROE 5.75% 5.38% 5.01% 4.50% 6.74% 4.89% 5.27% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.70 53.71 51.82 48.72 48.87 47.23 48.71 9.32%
EPS 2.82 2.69 2.46 2.16 3.23 2.43 2.32 13.85%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.49 0.48 0.48 0.48 0.44 7.41%
Adjusted Per Share Value based on latest NOSH - 874,629
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.27 43.65 42.11 39.74 37.44 36.60 35.90 16.67%
EPS 2.29 2.19 2.00 1.76 2.48 1.82 1.71 21.43%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.4064 0.3982 0.3915 0.3678 0.372 0.3243 14.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.90 0.905 0.96 0.92 0.76 0.80 0.81 -
P/RPS 1.62 1.69 1.85 1.89 1.56 1.69 1.66 -1.60%
P/EPS 31.92 33.62 39.08 42.59 23.50 34.09 34.91 -5.77%
EY 3.13 2.97 2.56 2.35 4.26 2.93 2.86 6.18%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.81 1.96 1.92 1.58 1.67 1.84 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 30/05/17 27/02/17 30/11/16 29/08/16 -
Price 0.825 0.87 0.90 0.92 0.83 0.79 0.785 -
P/RPS 1.48 1.62 1.74 1.89 1.70 1.67 1.61 -5.44%
P/EPS 29.26 32.32 36.63 42.59 25.66 33.67 33.84 -9.21%
EY 3.42 3.09 2.73 2.35 3.90 2.97 2.96 10.08%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.74 1.84 1.92 1.73 1.65 1.78 -3.77%

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