[OCK] YoY Cumulative 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- 59.63%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 322,847 351,021 294,373 210,130 127,966 104,062 102,755 21.01%
PBT 32,634 32,836 26,193 20,667 13,539 12,328 13,377 16.01%
Tax -8,853 -9,339 -7,249 -5,837 -3,055 -2,766 -3,344 17.60%
NP 23,781 23,497 18,944 14,830 10,484 9,562 10,033 15.46%
-
NP to SH 17,141 17,595 14,624 13,085 9,052 8,355 9,350 10.62%
-
Tax Rate 27.13% 28.44% 27.68% 28.24% 22.56% 22.44% 25.00% -
Total Cost 299,066 327,524 275,429 195,300 117,482 94,500 92,722 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 - - - - - - 453 -
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 4.18% 4.04% 3.67% 6.53% 6.15% 10.85% 49.05% -
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 37.05 40.28 35.42 39.83 41.70 36.49 113.20 -16.97%
EPS 1.97 2.02 1.82 2.48 2.95 2.93 10.30 -24.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
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 30.37 33.02 27.69 19.77 12.04 9.79 9.67 21.00%
EPS 1.61 1.66 1.38 1.23 0.85 0.79 0.88 10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.3853 0.4099 0.3753 0.1886 0.1386 0.0724 0.0179 66.74%
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 1.55 2.25 2.26 1.91 3.50 1.92 0.41 24.79%
P/EPS 29.23 44.82 45.46 30.65 49.49 23.89 4.47 36.72%
EY 3.42 2.23 2.20 3.26 2.02 4.19 22.39 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
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 1.16 2.16 2.23 1.77 2.24 2.23 0.42 18.44%
P/EPS 21.86 43.09 44.89 28.43 31.69 27.82 4.56 29.83%
EY 4.57 2.32 2.23 3.52 3.16 3.60 21.91 -22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
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