[OCK] QoQ Cumulative 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- 40.36%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 350,386 219,333 103,493 457,352 322,847 213,064 97,516 134.40%
PBT 29,384 17,907 8,234 45,843 32,634 17,535 8,793 123.35%
Tax -6,315 -3,893 -1,484 -14,590 -8,853 -3,397 -1,790 131.56%
NP 23,069 14,014 6,750 31,253 23,781 14,138 7,003 121.23%
-
NP to SH 20,820 12,327 5,335 24,059 17,141 9,351 5,130 154.21%
-
Tax Rate 21.49% 21.74% 18.02% 31.83% 27.13% 19.37% 20.36% -
Total Cost 327,317 205,319 96,743 426,099 299,066 198,926 90,513 135.41%
-
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 4.51% 2.72% 1.25% 5.63% 4.18% 2.28% 1.25% -
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 40.21 25.17 11.88 52.48 37.05 24.45 11.19 134.42%
EPS 2.39 1.41 0.61 2.76 1.97 1.07 0.59 153.89%
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 33.00 20.66 9.75 43.07 30.41 20.07 9.18 134.48%
EPS 1.96 1.16 0.50 2.27 1.61 0.88 0.48 155.25%
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 1.49 1.83 4.88 0.81 1.55 2.76 7.19 -64.94%
P/EPS 25.11 32.52 94.74 15.39 29.23 62.91 136.75 -67.66%
EY 3.98 3.08 1.06 6.50 3.42 1.59 0.73 209.45%
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 1.44 2.34 3.66 1.07 1.16 2.56 5.90 -60.91%
P/EPS 24.28 41.71 71.06 20.28 21.86 58.25 112.12 -63.90%
EY 4.12 2.40 1.41 4.93 4.57 1.72 0.89 177.50%
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