[OCK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -8.86%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 459,620 434,386 438,666 426,128 451,566 384,908 252,870 10.46%
PBT 39,046 32,114 35,814 35,070 41,092 30,320 23,734 8.64%
Tax -6,672 -4,522 -7,786 -6,794 -11,546 -8,032 -5,628 2.87%
NP 32,374 27,592 28,028 28,276 29,546 22,288 18,106 10.16%
-
NP to SH 28,198 25,958 24,654 18,702 21,410 18,334 16,394 9.45%
-
Tax Rate 17.09% 14.08% 21.74% 19.37% 28.10% 26.49% 23.71% -
Total Cost 427,246 406,794 410,638 397,852 422,020 362,620 234,764 10.48%
-
Net Worth 579,948 546,386 453,165 409,592 427,021 347,713 195,670 19.83%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 579,948 546,386 453,165 409,592 427,021 347,713 195,670 19.83%
NOSH 1,054,452 958,572 871,472 871,472 871,472 790,258 528,838 12.17%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.04% 6.35% 6.39% 6.64% 6.54% 5.79% 7.16% -
ROE 4.86% 4.75% 5.44% 4.57% 5.01% 5.27% 8.38% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 43.59 45.32 50.34 48.90 51.82 48.71 47.82 -1.53%
EPS 2.68 2.70 2.82 2.14 2.46 2.32 3.10 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.52 0.47 0.49 0.44 0.37 6.82%
Adjusted Per Share Value based on latest NOSH - 871,472
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 42.86 40.51 40.91 39.74 42.11 35.90 23.58 10.46%
EPS 2.63 2.42 2.30 1.74 2.00 1.71 1.53 9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5409 0.5096 0.4226 0.382 0.3982 0.3243 0.1825 19.83%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.44 0.56 0.46 0.675 0.96 0.81 0.83 -
P/RPS 1.01 1.24 0.91 1.38 1.85 1.66 1.74 -8.65%
P/EPS 16.45 20.68 16.26 31.45 39.08 34.91 26.77 -7.78%
EY 6.08 4.84 6.15 3.18 2.56 2.86 3.73 8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.98 0.88 1.44 1.96 1.84 2.24 -15.75%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 28/08/19 28/08/18 29/08/17 29/08/16 26/08/15 -
Price 0.455 0.49 0.59 0.625 0.90 0.785 0.71 -
P/RPS 1.04 1.08 1.17 1.28 1.74 1.61 1.48 -5.70%
P/EPS 17.01 18.09 20.86 29.12 36.63 33.84 22.90 -4.83%
EY 5.88 5.53 4.79 3.43 2.73 2.96 4.37 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 1.13 1.33 1.84 1.78 1.92 -13.03%

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