[OCK] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 118.98%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 123,320 134,505 134,406 107,140 105,773 57,927 46,196 17.77%
PBT 10,504 13,209 11,094 15,507 16,667 10,217 7,345 6.14%
Tax -2,616 -5,737 -3,053 -4,095 -4,344 -3,645 -2,494 0.79%
NP 7,888 7,472 8,041 11,412 12,323 6,572 4,851 8.43%
-
NP to SH 7,232 6,918 6,974 11,950 12,518 6,492 4,548 8.03%
-
Tax Rate 24.90% 43.43% 27.52% 26.41% 26.06% 35.68% 33.96% -
Total Cost 115,432 127,033 126,365 95,728 93,450 51,355 41,345 18.65%
-
Net Worth 517,629 427,021 427,021 419,062 238,536 142,851 82,432 35.80%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 87 - - - - -
Div Payout % - - 1.25% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 517,629 427,021 427,021 419,062 238,536 142,851 82,432 35.80%
NOSH 958,572 871,472 871,472 873,046 554,736 408,146 284,249 22.44%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.40% 5.56% 5.98% 10.65% 11.65% 11.35% 10.50% -
ROE 1.40% 1.62% 1.63% 2.85% 5.25% 4.54% 5.52% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.86 15.43 15.42 12.27 19.07 14.19 16.25 -3.82%
EPS 0.75 0.79 0.80 1.45 2.26 1.59 1.60 -11.85%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.49 0.49 0.48 0.43 0.35 0.29 10.91%
Adjusted Per Share Value based on latest NOSH - 873,046
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.61 12.67 12.66 10.09 9.96 5.45 4.35 17.76%
EPS 0.68 0.65 0.66 1.13 1.18 0.61 0.43 7.93%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.4874 0.4021 0.4021 0.3946 0.2246 0.1345 0.0776 35.81%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.585 0.425 0.90 0.76 0.675 0.80 0.80 -
P/RPS 4.55 2.75 5.84 6.19 3.54 5.64 4.92 -1.29%
P/EPS 77.54 53.54 112.46 55.52 29.91 50.30 50.00 7.58%
EY 1.29 1.87 0.89 1.80 3.34 1.99 2.00 -7.04%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.87 1.84 1.58 1.57 2.29 2.76 -14.47%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 27/02/17 29/02/16 26/02/15 26/02/14 -
Price 0.58 0.56 0.825 0.83 0.70 0.90 0.805 -
P/RPS 4.51 3.63 5.35 6.76 3.67 6.34 4.95 -1.53%
P/EPS 76.88 70.54 103.09 60.64 31.02 56.58 50.31 7.31%
EY 1.30 1.42 0.97 1.65 3.22 1.77 1.99 -6.84%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.14 1.68 1.73 1.63 2.57 2.78 -14.70%

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