[OCK] QoQ TTM 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- 3.81%
YoY- 5.09%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 485,428 463,760 440,441 429,590 401,513 400,146 381,922 17.28%
PBT 43,930 48,209 46,951 45,055 41,699 42,859 40,628 5.33%
Tax -12,391 -13,660 -13,326 -12,529 -11,343 -11,592 -11,383 5.80%
NP 31,539 34,549 33,625 32,526 30,356 31,267 29,245 5.14%
-
NP to SH 24,570 28,771 27,337 27,587 26,574 27,142 26,575 -5.08%
-
Tax Rate 28.21% 28.33% 28.38% 27.81% 27.20% 27.05% 28.02% -
Total Cost 453,889 429,211 406,816 397,064 371,157 368,879 352,677 18.26%
-
Net Worth 427,021 435,736 427,021 419,822 419,062 398,876 347,982 14.57%
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 427,021 435,736 427,021 419,822 419,062 398,876 347,982 14.57%
NOSH 871,472 871,472 871,472 874,629 873,046 830,992 790,869 6.66%
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% 7.45% 7.63% 7.57% 7.56% 7.81% 7.66% -
ROE 5.75% 6.60% 6.40% 6.57% 6.34% 6.80% 7.64% -
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 53.22 50.54 49.12 45.99 48.15 48.29 9.95%
EPS 2.82 3.30 3.14 3.15 3.04 3.27 3.36 -10.99%
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 43.25 41.08 40.06 37.44 37.32 35.62 17.27%
EPS 2.29 2.68 2.55 2.57 2.48 2.53 2.48 -5.16%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.4064 0.3982 0.3915 0.3908 0.372 0.3245 14.57%
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 1.70 1.90 1.87 1.65 1.66 1.68 -2.38%
P/EPS 31.92 27.41 30.60 29.17 24.97 24.49 24.11 20.50%
EY 3.13 3.65 3.27 3.43 4.01 4.08 4.15 -17.10%
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 1.63 1.78 1.87 1.80 1.64 1.63 -6.21%
P/EPS 29.26 26.35 28.69 29.17 27.27 24.19 23.36 16.15%
EY 3.42 3.79 3.49 3.43 3.67 4.13 4.28 -13.85%
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