[OCK] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 13.53%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 472,708 440,441 381,922 232,293 166,332 137,480 33,353 55.53%
PBT 40,919 46,951 40,628 26,506 21,402 17,491 4,442 44.76%
Tax -10,016 -13,326 -11,383 -7,231 -5,696 -4,652 -1,062 45.32%
NP 30,903 33,625 29,245 19,275 15,706 12,839 3,380 44.57%
-
NP to SH 23,216 27,337 26,575 17,701 14,197 11,766 3,150 39.48%
-
Tax Rate 24.48% 28.38% 28.02% 27.28% 26.61% 26.60% 23.91% -
Total Cost 441,805 406,816 352,677 213,018 150,626 124,641 29,973 56.55%
-
Net Worth 409,592 427,021 347,982 195,794 136,331 62,281 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 87 - - - - - - -
Div Payout % 0.38% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 409,592 427,021 347,982 195,794 136,331 62,281 0 -
NOSH 871,472 871,472 790,869 529,175 296,372 259,504 4,274 142.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.54% 7.63% 7.66% 8.30% 9.44% 9.34% 10.13% -
ROE 5.67% 6.40% 7.64% 9.04% 10.41% 18.89% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 54.24 50.54 48.29 43.90 56.12 52.98 780.25 -35.86%
EPS 2.66 3.14 3.36 3.35 4.79 4.53 73.69 -42.49%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.44 0.37 0.46 0.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 529,175
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.47 41.44 35.93 21.85 15.65 12.93 3.14 55.51%
EPS 2.18 2.57 2.50 1.67 1.34 1.11 0.30 39.15%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3853 0.4017 0.3274 0.1842 0.1283 0.0586 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.675 0.96 0.81 0.83 1.42 0.55 0.00 -
P/RPS 1.24 1.90 1.68 1.89 2.53 1.04 0.00 -
P/EPS 25.34 30.60 24.11 24.81 29.64 12.13 0.00 -
EY 3.95 3.27 4.15 4.03 3.37 8.24 0.00 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.96 1.84 2.24 3.09 2.29 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 - -
Price 0.625 0.90 0.785 0.71 1.40 0.61 0.00 -
P/RPS 1.15 1.78 1.63 1.62 2.49 1.15 0.00 -
P/EPS 23.46 28.69 23.36 21.23 29.23 13.45 0.00 -
EY 4.26 3.49 4.28 4.71 3.42 7.43 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.84 1.78 1.92 3.04 2.54 0.00 -

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