[OCK] YoY Cumulative 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- 64.36%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 334,428 350,386 322,847 351,021 294,373 210,130 127,966 17.34%
PBT 25,615 29,384 32,634 32,836 26,193 20,667 13,539 11.20%
Tax -3,722 -6,315 -8,853 -9,339 -7,249 -5,837 -3,055 3.34%
NP 21,893 23,069 23,781 23,497 18,944 14,830 10,484 13.04%
-
NP to SH 19,510 20,820 17,141 17,595 14,624 13,085 9,052 13.64%
-
Tax Rate 14.53% 21.49% 27.13% 28.44% 27.68% 28.24% 22.56% -
Total Cost 312,535 327,317 299,066 327,524 275,429 195,300 117,482 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 3.63% 4.51% 4.18% 4.04% 3.67% 6.53% 6.15% -
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 34.89 40.21 37.05 40.28 35.42 39.83 41.70 -2.92%
EPS 2.04 2.39 1.97 2.02 1.82 2.48 2.95 -5.95%
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 31.19 32.68 30.11 32.74 27.45 19.60 11.93 17.35%
EPS 1.82 1.94 1.60 1.64 1.36 1.22 0.84 13.74%
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 1.26 1.49 1.55 2.25 2.26 1.91 3.50 -15.64%
P/EPS 21.62 25.11 29.23 44.82 45.46 30.65 49.49 -12.88%
EY 4.63 3.98 3.42 2.23 2.20 3.26 2.02 14.81%
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 1.23 1.44 1.16 2.16 2.23 1.77 2.24 -9.49%
P/EPS 21.13 24.28 21.86 43.09 44.89 28.43 31.69 -6.52%
EY 4.73 4.12 4.57 2.32 2.23 3.52 3.16 6.94%
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