[OCK] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.6%
YoY- 43.52%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 381,922 338,184 315,903 268,057 232,293 205,450 185,892 61.68%
PBT 40,628 37,899 37,334 30,884 26,506 24,405 23,755 43.06%
Tax -11,383 -10,242 -10,181 -9,482 -7,231 -6,751 -6,701 42.41%
NP 29,245 27,657 27,153 21,402 19,275 17,654 17,054 43.31%
-
NP to SH 26,575 26,251 25,603 19,577 17,701 15,591 15,585 42.77%
-
Tax Rate 28.02% 27.02% 27.27% 30.70% 27.28% 27.66% 28.21% -
Total Cost 352,677 310,527 288,750 246,655 213,018 187,796 168,838 63.48%
-
Net Worth 347,982 347,319 238,536 199,806 195,794 190,055 142,851 81.14%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 347,982 347,319 238,536 199,806 195,794 190,055 142,851 81.14%
NOSH 790,869 789,361 554,736 525,806 529,175 527,931 408,146 55.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.66% 8.18% 8.60% 7.98% 8.30% 8.59% 9.17% -
ROE 7.64% 7.56% 10.73% 9.80% 9.04% 8.20% 10.91% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.29 42.84 56.95 50.98 43.90 38.92 45.55 3.97%
EPS 3.36 3.33 4.62 3.72 3.35 2.95 3.82 -8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.38 0.37 0.36 0.35 16.49%
Adjusted Per Share Value based on latest NOSH - 525,806
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.93 31.82 29.72 25.22 21.85 19.33 17.49 61.67%
EPS 2.50 2.47 2.41 1.84 1.67 1.47 1.47 42.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3274 0.3268 0.2244 0.188 0.1842 0.1788 0.1344 81.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.81 0.775 0.675 0.76 0.83 0.89 0.80 -
P/RPS 1.68 1.81 1.19 1.49 1.89 2.29 1.76 -3.05%
P/EPS 24.11 23.30 14.63 20.41 24.81 30.14 20.95 9.82%
EY 4.15 4.29 6.84 4.90 4.03 3.32 4.77 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.76 1.57 2.00 2.24 2.47 2.29 -13.58%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.785 0.81 0.70 0.705 0.71 0.85 0.90 -
P/RPS 1.63 1.89 1.23 1.38 1.62 2.18 1.98 -12.17%
P/EPS 23.36 24.36 15.17 18.94 21.23 28.78 23.57 -0.59%
EY 4.28 4.11 6.59 5.28 4.71 3.47 4.24 0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.84 1.63 1.86 1.92 2.36 2.57 -21.73%

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