[OCK] YoY 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- 15.2%
YoY- 26.28%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
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 117,235 131,053 109,783 125,238 101,919 83,695 47,931 16.05%
PBT 9,558 11,477 15,099 12,290 11,032 8,801 4,423 13.69%
Tax -1,461 -2,422 -5,456 -3,566 -3,232 -3,023 -772 11.20%
NP 8,097 9,055 9,643 8,724 7,800 5,778 3,651 14.18%
-
NP to SH 6,531 8,493 7,790 6,891 5,457 4,890 3,014 13.74%
-
Tax Rate 15.29% 21.10% 36.13% 29.02% 29.30% 34.35% 17.45% -
Total Cost 109,138 121,998 100,140 116,514 94,119 77,917 44,280 16.20%
-
Net Worth 536,800 461,880 409,592 435,736 398,876 199,806 164,399 21.77%
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 536,800 461,880 409,592 435,736 398,876 199,806 164,399 21.77%
NOSH 958,572 871,472 871,472 871,472 871,465 525,806 342,500 18.69%
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 6.91% 6.91% 8.78% 6.97% 7.65% 6.90% 7.62% -
ROE 1.22% 1.84% 1.90% 1.58% 1.37% 2.45% 1.83% -
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 12.23 15.04 12.60 14.37 12.26 15.92 13.99 -2.21%
EPS 0.68 0.97 0.89 0.79 0.66 0.93 0.88 -4.20%
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 10.93 12.22 10.24 11.68 9.50 7.81 4.47 16.05%
EPS 0.61 0.79 0.73 0.64 0.51 0.46 0.28 13.84%
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 0.1863 0.1533 21.78%
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 3.60 3.99 4.56 6.30 6.52 4.77 10.43 -16.23%
P/EPS 64.58 61.57 64.33 114.45 121.82 81.72 165.91 -14.53%
EY 1.55 1.62 1.55 0.87 0.82 1.22 0.60 17.12%
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 3.52 3.86 3.41 6.05 6.44 4.43 6.68 -10.11%
P/EPS 63.11 59.51 48.10 110.02 120.30 75.81 106.25 -8.30%
EY 1.58 1.68 2.08 0.91 0.83 1.32 0.94 9.03%
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