[OCK] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 33.85%
YoY- 35.76%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 426,128 451,566 384,908 252,870 160,068 127,920 130,164 21.84%
PBT 35,070 41,092 30,320 23,734 18,230 14,770 17,874 11.88%
Tax -6,794 -11,546 -8,032 -5,628 -4,566 -3,696 -4,570 6.82%
NP 28,276 29,546 22,288 18,106 13,664 11,074 13,304 13.38%
-
NP to SH 18,702 21,410 18,334 16,394 12,076 9,568 12,460 6.99%
-
Tax Rate 19.37% 28.10% 26.49% 23.71% 25.05% 25.02% 25.57% -
Total Cost 397,852 422,020 362,620 234,764 146,404 116,846 116,860 22.64%
-
Net Worth 409,592 427,021 347,713 195,670 132,893 62,062 10,572 83.89%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 409,592 427,021 347,713 195,670 132,893 62,062 10,572 83.89%
NOSH 871,472 871,472 790,258 528,838 288,899 258,594 75,515 50.29%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.64% 6.54% 5.79% 7.16% 8.54% 8.66% 10.22% -
ROE 4.57% 5.01% 5.27% 8.38% 9.09% 15.42% 117.86% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 48.90 51.82 48.71 47.82 55.41 49.47 172.37 -18.93%
EPS 2.14 2.46 2.32 3.10 4.18 3.70 16.50 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.44 0.37 0.46 0.24 0.14 22.35%
Adjusted Per Share Value based on latest NOSH - 529,175
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.74 42.11 35.90 23.58 14.93 11.93 12.14 21.84%
EPS 1.74 2.00 1.71 1.53 1.13 0.89 1.16 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.3982 0.3243 0.1825 0.1239 0.0579 0.0099 83.77%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.675 0.96 0.81 0.83 1.42 0.55 0.00 -
P/RPS 1.38 1.85 1.66 1.74 2.56 1.11 0.00 -
P/EPS 31.45 39.08 34.91 26.77 33.97 14.86 0.00 -
EY 3.18 2.56 2.86 3.73 2.94 6.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.96 1.84 2.24 3.09 2.29 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 29/08/12 -
Price 0.625 0.90 0.785 0.71 1.40 0.61 0.48 -
P/RPS 1.28 1.74 1.61 1.48 2.53 1.23 0.28 28.81%
P/EPS 29.12 36.63 33.84 22.90 33.49 16.49 2.91 46.77%
EY 3.43 2.73 2.96 4.37 2.99 6.07 34.38 -31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.84 1.78 1.92 3.04 2.54 3.43 -14.60%

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