[OCK] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.82%
YoY- 94.83%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 400,146 268,057 174,161 139,909 71,026 54.01%
PBT 42,859 30,884 20,883 17,993 8,882 48.17%
Tax -11,592 -9,482 -5,550 -4,511 -2,121 52.85%
NP 31,267 21,402 15,333 13,482 6,761 46.60%
-
NP to SH 27,142 19,577 13,641 12,216 6,270 44.20%
-
Tax Rate 27.05% 30.70% 26.58% 25.07% 23.88% -
Total Cost 368,879 246,655 158,828 126,427 64,265 54.73%
-
Net Worth 398,876 199,806 164,399 77,112 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 398,876 199,806 164,399 77,112 0 -
NOSH 830,992 525,806 342,500 285,600 238,167 36.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.81% 7.98% 8.80% 9.64% 9.52% -
ROE 6.80% 9.80% 8.30% 15.84% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.15 50.98 50.85 48.99 29.82 12.71%
EPS 3.27 3.72 3.98 4.28 2.63 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.38 0.48 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 285,600
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.48 25.11 16.31 13.10 6.65 54.03%
EPS 2.54 1.83 1.28 1.14 0.59 44.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3736 0.1872 0.154 0.0722 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.80 0.76 1.46 0.70 0.46 -
P/RPS 1.66 1.49 2.87 1.43 1.54 1.89%
P/EPS 24.49 20.41 36.66 16.37 17.47 8.80%
EY 4.08 4.90 2.73 6.11 5.72 -8.09%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.00 3.04 2.59 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/16 27/11/15 27/11/14 27/11/13 - -
Price 0.79 0.705 0.935 0.815 0.00 -
P/RPS 1.64 1.38 1.84 1.66 0.00 -
P/EPS 24.19 18.94 23.48 19.05 0.00 -
EY 4.13 5.28 4.26 5.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.86 1.95 3.02 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