[OCK] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.62%
YoY- 27.36%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 174,161 166,332 156,219 150,258 139,909 137,480 137,516 17.04%
PBT 20,883 21,402 20,959 19,672 17,993 17,491 17,786 11.28%
Tax -5,550 -5,696 -5,543 -5,260 -4,511 -4,652 -4,676 12.09%
NP 15,333 15,706 15,416 14,412 13,482 12,839 13,110 10.99%
-
NP to SH 13,641 14,197 13,795 12,903 12,216 11,766 12,295 7.16%
-
Tax Rate 26.58% 26.61% 26.45% 26.74% 25.07% 26.60% 26.29% -
Total Cost 158,828 150,626 140,803 135,846 126,427 124,641 124,406 17.66%
-
Net Worth 164,399 136,331 82,826 82,432 77,112 62,281 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 164,399 136,331 82,826 82,432 77,112 62,281 0 -
NOSH 342,500 296,372 285,607 284,249 285,600 259,504 230,106 30.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.80% 9.44% 9.87% 9.59% 9.64% 9.34% 9.53% -
ROE 8.30% 10.41% 16.66% 15.65% 15.84% 18.89% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.85 56.12 54.70 52.86 48.99 52.98 59.76 -10.19%
EPS 3.98 4.79 4.83 4.54 4.28 4.53 5.34 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.29 0.29 0.27 0.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 284,249
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.26 15.53 14.59 14.03 13.06 12.84 12.84 17.03%
EPS 1.27 1.33 1.29 1.20 1.14 1.10 1.15 6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1273 0.0773 0.077 0.072 0.0582 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.46 1.42 1.25 0.80 0.70 0.55 0.50 -
P/RPS 2.87 2.53 2.29 1.51 1.43 1.04 0.84 126.67%
P/EPS 36.66 29.64 25.88 17.62 16.37 12.13 9.36 148.26%
EY 2.73 3.37 3.86 5.67 6.11 8.24 10.69 -59.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.09 4.31 2.76 2.59 2.29 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 -
Price 0.935 1.40 1.43 0.805 0.815 0.61 0.56 -
P/RPS 1.84 2.49 2.61 1.52 1.66 1.15 0.94 56.41%
P/EPS 23.48 29.23 29.61 17.73 19.05 13.45 10.48 71.13%
EY 4.26 3.42 3.38 5.64 5.25 7.43 9.54 -41.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 3.04 4.93 2.78 3.02 2.54 0.00 -

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