[OCK] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.57%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 445,904 467,181 430,462 468,028 392,497 280,173 170,621 17.34%
PBT 34,153 39,178 43,512 43,781 34,924 27,556 18,052 11.20%
Tax -4,962 -8,420 -11,804 -12,452 -9,665 -7,782 -4,073 3.34%
NP 29,190 30,758 31,708 31,329 25,258 19,773 13,978 13.04%
-
NP to SH 26,013 27,760 22,854 23,460 19,498 17,446 12,069 13.64%
-
Tax Rate 14.53% 21.49% 27.13% 28.44% 27.67% 28.24% 22.56% -
Total Cost 416,713 436,422 398,754 436,698 367,238 260,400 156,642 17.69%
-
Net Worth 536,800 461,880 409,592 435,736 398,876 200,495 147,286 24.02%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 536,800 461,880 409,592 435,736 398,876 200,495 147,286 24.02%
NOSH 958,572 871,472 871,472 871,472 871,465 527,620 306,847 20.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.55% 6.58% 7.37% 6.69% 6.44% 7.06% 8.19% -
ROE 4.85% 6.01% 5.58% 5.38% 4.89% 8.70% 8.19% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.52 53.61 49.39 53.71 47.23 53.10 55.60 -2.92%
EPS 2.72 3.19 2.63 2.69 2.43 3.31 3.93 -5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.47 0.50 0.48 0.38 0.48 2.60%
Adjusted Per Share Value based on latest NOSH - 871,472
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 41.58 43.57 40.14 43.65 36.60 26.13 15.91 17.34%
EPS 2.43 2.59 2.13 2.19 1.82 1.63 1.13 13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5006 0.4307 0.382 0.4064 0.372 0.187 0.1374 24.02%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.44 0.60 0.575 0.905 0.80 0.76 1.46 -
P/RPS 0.95 1.12 1.16 1.69 1.69 1.43 2.63 -15.59%
P/EPS 16.21 18.84 21.93 33.62 34.09 22.98 37.12 -12.88%
EY 6.17 5.31 4.56 2.97 2.93 4.35 2.69 14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.13 1.22 1.81 1.67 2.00 3.04 -20.09%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 21/11/19 28/11/18 28/11/17 30/11/16 27/11/15 27/11/14 -
Price 0.43 0.58 0.43 0.87 0.79 0.705 0.935 -
P/RPS 0.92 1.08 0.87 1.62 1.67 1.33 1.68 -9.54%
P/EPS 15.85 18.21 16.40 32.32 33.67 21.32 23.77 -6.52%
EY 6.31 5.49 6.10 3.09 2.97 4.69 4.21 6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.09 0.91 1.74 1.65 1.86 1.95 -14.33%

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