[OCK] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.58%
YoY- 3.73%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 401,513 315,903 185,892 152,041 138,925 0 -
PBT 41,699 37,332 23,756 21,159 18,904 0 -
Tax -11,343 -10,181 -6,700 -5,868 -4,934 0 -
NP 30,356 27,151 17,056 15,291 13,970 0 -
-
NP to SH 26,574 25,602 15,587 13,655 13,164 0 -
-
Tax Rate 27.20% 27.27% 28.20% 27.73% 26.10% - -
Total Cost 371,157 288,752 168,836 136,750 124,955 0 -
-
Net Worth 394,394 230,194 116,382 82,589 53,730 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 394,394 230,194 116,382 82,589 53,730 0 -
NOSH 821,656 535,336 332,520 284,790 244,230 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.56% 8.59% 9.18% 10.06% 10.06% 0.00% -
ROE 6.74% 11.12% 13.39% 16.53% 24.50% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.87 59.01 55.90 53.39 56.88 0.00 -
EPS 3.23 4.62 4.69 5.02 5.39 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.43 0.35 0.29 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 284,249
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 37.44 29.46 17.34 14.18 12.96 0.00 -
EPS 2.48 2.39 1.45 1.27 1.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3678 0.2147 0.1085 0.077 0.0501 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 0.76 0.675 0.80 0.80 0.49 0.00 -
P/RPS 1.56 1.14 1.43 1.50 0.86 0.00 -
P/EPS 23.50 14.11 17.07 16.68 9.09 0.00 -
EY 4.26 7.09 5.86 5.99 11.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.57 2.29 2.76 2.23 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/17 29/02/16 26/02/15 26/02/14 28/02/13 - -
Price 0.83 0.70 0.90 0.805 0.49 0.00 -
P/RPS 1.70 1.19 1.61 1.51 0.86 0.00 -
P/EPS 25.66 14.64 19.20 16.79 9.09 0.00 -
EY 3.90 6.83 5.21 5.96 11.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.63 2.57 2.78 2.23 0.00 -

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