[OCK] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 46.74%
YoY- 64.25%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 457,352 485,428 401,513 315,903 185,892 152,041 138,925 21.95%
PBT 45,843 43,931 41,699 37,332 23,756 21,159 18,904 15.90%
Tax -14,590 -12,391 -11,343 -10,181 -6,700 -5,868 -4,934 19.79%
NP 31,253 31,540 30,356 27,151 17,056 15,291 13,970 14.35%
-
NP to SH 24,059 24,571 26,574 25,602 15,587 13,655 13,164 10.56%
-
Tax Rate 31.83% 28.21% 27.20% 27.27% 28.20% 27.73% 26.10% -
Total Cost 426,099 453,888 371,157 288,752 168,836 136,750 124,955 22.67%
-
Net Worth 427,021 427,021 394,394 230,194 116,382 82,589 53,730 41.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 87 - - - - - -
Div Payout % - 0.35% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 427,021 427,021 394,394 230,194 116,382 82,589 53,730 41.24%
NOSH 871,472 871,472 821,656 535,336 332,520 284,790 244,230 23.60%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.83% 6.50% 7.56% 8.59% 9.18% 10.06% 10.06% -
ROE 5.63% 5.75% 6.74% 11.12% 13.39% 16.53% 24.50% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.48 55.70 48.87 59.01 55.90 53.39 56.88 -1.33%
EPS 2.76 2.82 3.23 4.62 4.69 5.02 5.39 -10.55%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.43 0.35 0.29 0.22 14.27%
Adjusted Per Share Value based on latest NOSH - 554,736
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 42.65 45.27 37.44 29.46 17.34 14.18 12.96 21.94%
EPS 2.24 2.29 2.48 2.39 1.45 1.27 1.23 10.50%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.3982 0.3678 0.2147 0.1085 0.077 0.0501 41.24%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.425 0.90 0.76 0.675 0.80 0.80 0.49 -
P/RPS 0.81 1.62 1.56 1.14 1.43 1.50 0.86 -0.99%
P/EPS 15.39 31.92 23.50 14.11 17.07 16.68 9.09 9.16%
EY 6.50 3.13 4.26 7.09 5.86 5.99 11.00 -8.39%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.84 1.58 1.57 2.29 2.76 2.23 -14.51%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 29/02/16 26/02/15 26/02/14 28/02/13 -
Price 0.56 0.825 0.83 0.70 0.90 0.805 0.49 -
P/RPS 1.07 1.48 1.70 1.19 1.61 1.51 0.86 3.70%
P/EPS 20.28 29.26 25.66 14.64 19.20 16.79 9.09 14.30%
EY 4.93 3.42 3.90 6.83 5.21 5.96 11.00 -12.51%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.68 1.73 1.63 2.57 2.78 2.23 -10.57%

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