[OCK] YoY Annualized Quarter 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- 6.42%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 430,462 468,028 392,497 280,173 170,621 138,749 137,006 21.01%
PBT 43,512 43,781 34,924 27,556 18,052 16,437 17,836 16.01%
Tax -11,804 -12,452 -9,665 -7,782 -4,073 -3,688 -4,458 17.61%
NP 31,708 31,329 25,258 19,773 13,978 12,749 13,377 15.46%
-
NP to SH 22,854 23,460 19,498 17,446 12,069 11,140 12,466 10.62%
-
Tax Rate 27.13% 28.44% 27.67% 28.24% 22.56% 22.44% 24.99% -
Total Cost 398,754 436,698 367,238 260,400 156,642 126,000 123,629 21.54%
-
Net Worth 409,592 435,736 398,876 200,495 147,286 76,991 19,063 66.69%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 605 -
Div Payout % - - - - - - 4.85% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 409,592 435,736 398,876 200,495 147,286 76,991 19,063 66.69%
NOSH 871,472 871,472 871,465 527,620 306,847 285,153 90,776 45.76%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.37% 6.69% 6.44% 7.06% 8.19% 9.19% 9.76% -
ROE 5.58% 5.38% 4.89% 8.70% 8.19% 14.47% 65.40% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.39 53.71 47.23 53.10 55.60 48.66 150.93 -16.98%
EPS 2.63 2.69 2.43 3.31 3.93 3.91 13.73 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.47 0.50 0.48 0.38 0.48 0.27 0.21 14.36%
Adjusted Per Share Value based on latest NOSH - 525,806
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.14 43.65 36.60 26.13 15.91 12.94 12.78 21.00%
EPS 2.13 2.19 1.82 1.63 1.13 1.04 1.16 10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.382 0.4064 0.372 0.187 0.1374 0.0718 0.0178 66.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.575 0.905 0.80 0.76 1.46 0.70 0.46 -
P/RPS 1.16 1.69 1.69 1.43 2.63 1.44 0.30 25.26%
P/EPS 21.93 33.62 34.09 22.98 37.12 17.92 3.35 36.75%
EY 4.56 2.97 2.93 4.35 2.69 5.58 29.86 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 1.22 1.81 1.67 2.00 3.04 2.59 2.19 -9.28%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 30/11/16 27/11/15 27/11/14 27/11/13 22/11/12 -
Price 0.43 0.87 0.79 0.705 0.935 0.815 0.47 -
P/RPS 0.87 1.62 1.67 1.33 1.68 1.67 0.31 18.75%
P/EPS 16.40 32.32 33.67 21.32 23.77 20.86 3.42 29.84%
EY 6.10 3.09 2.97 4.69 4.21 4.79 29.22 -22.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.91 1.74 1.65 1.86 1.95 3.02 2.24 -13.93%

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