[OCK] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.6%
YoY- 43.52%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 457,253 463,760 400,146 268,057 174,161 139,909 71,026 36.37%
PBT 43,728 48,209 42,859 30,884 20,883 17,993 8,882 30.41%
Tax -11,906 -13,660 -11,592 -9,482 -5,550 -4,511 -2,121 33.29%
NP 31,822 34,549 31,267 21,402 15,333 13,482 6,761 29.43%
-
NP to SH 24,115 28,771 27,142 19,577 13,641 12,216 6,270 25.15%
-
Tax Rate 27.23% 28.33% 27.05% 30.70% 26.58% 25.07% 23.88% -
Total Cost 425,431 429,211 368,879 246,655 158,828 126,427 64,265 37.00%
-
Net Worth 409,592 435,736 398,876 199,806 164,399 77,112 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 87 - - - - - - -
Div Payout % 0.36% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 409,592 435,736 398,876 199,806 164,399 77,112 0 -
NOSH 871,472 871,472 830,992 525,806 342,500 285,600 238,167 24.12%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.96% 7.45% 7.81% 7.98% 8.80% 9.64% 9.52% -
ROE 5.89% 6.60% 6.80% 9.80% 8.30% 15.84% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.47 53.22 48.15 50.98 50.85 48.99 29.82 9.87%
EPS 2.77 3.30 3.27 3.72 3.98 4.28 2.63 0.86%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.48 0.38 0.48 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 525,806
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.66 43.27 37.34 25.01 16.25 13.05 6.63 36.36%
EPS 2.25 2.68 2.53 1.83 1.27 1.14 0.59 24.98%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.4066 0.3722 0.1864 0.1534 0.0719 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.575 0.905 0.80 0.76 1.46 0.70 0.46 -
P/RPS 1.10 1.70 1.66 1.49 2.87 1.43 1.54 -5.45%
P/EPS 20.78 27.41 24.49 20.41 36.66 16.37 17.47 2.93%
EY 4.81 3.65 4.08 4.90 2.73 6.11 5.72 -2.84%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.81 1.67 2.00 3.04 2.59 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 30/11/16 27/11/15 27/11/14 27/11/13 - -
Price 0.43 0.87 0.79 0.705 0.935 0.815 0.00 -
P/RPS 0.82 1.63 1.64 1.38 1.84 1.66 0.00 -
P/EPS 15.54 26.35 24.19 18.94 23.48 19.05 0.00 -
EY 6.44 3.79 4.13 5.28 4.26 5.25 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.74 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