[OCK] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 30.78%
YoY- 64.28%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 457,352 485,428 401,513 315,903 185,892 150,258 106,873 27.40%
PBT 45,843 43,930 41,699 37,334 23,755 19,672 14,548 21.07%
Tax -14,590 -12,391 -11,343 -10,181 -6,701 -5,260 -3,866 24.76%
NP 31,253 31,539 30,356 27,153 17,054 14,412 10,682 19.58%
-
NP to SH 24,059 24,570 26,574 25,603 15,585 12,903 10,131 15.49%
-
Tax Rate 31.83% 28.21% 27.20% 27.27% 28.21% 26.74% 26.57% -
Total Cost 426,099 453,889 371,157 288,750 168,838 135,846 96,191 28.13%
-
Net Worth 427,021 427,021 419,062 238,536 142,851 82,432 55,202 40.60%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 87 - - - - - -
Div Payout % - 0.35% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 427,021 427,021 419,062 238,536 142,851 82,432 55,202 40.60%
NOSH 871,472 871,472 873,046 554,736 408,146 284,249 250,921 23.04%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.83% 6.50% 7.56% 8.60% 9.17% 9.59% 10.00% -
ROE 5.63% 5.75% 6.34% 10.73% 10.91% 15.65% 18.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.48 55.70 45.99 56.95 45.55 52.86 42.59 3.53%
EPS 2.76 2.82 3.04 4.62 3.82 4.54 4.04 -6.15%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.43 0.35 0.29 0.22 14.27%
Adjusted Per Share Value based on latest NOSH - 554,736
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.07 45.72 37.82 29.75 17.51 14.15 10.07 27.39%
EPS 2.27 2.31 2.50 2.41 1.47 1.22 0.95 15.61%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4022 0.4022 0.3947 0.2247 0.1345 0.0776 0.052 40.60%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.425 0.90 0.76 0.675 0.80 0.80 0.49 -
P/RPS 0.81 1.62 1.65 1.19 1.76 1.51 1.15 -5.67%
P/EPS 15.39 31.92 24.97 14.63 20.95 17.62 12.14 4.03%
EY 6.50 3.13 4.01 6.84 4.77 5.67 8.24 -3.87%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.84 1.58 1.57 2.29 2.76 2.23 -14.51%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 29/02/16 26/02/15 26/02/14 - -
Price 0.56 0.825 0.83 0.70 0.90 0.805 0.00 -
P/RPS 1.07 1.48 1.80 1.23 1.98 1.52 0.00 -
P/EPS 20.28 29.26 27.27 15.17 23.57 17.73 0.00 -
EY 4.93 3.42 3.67 6.59 4.24 5.64 0.00 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.68 1.73 1.63 2.57 2.78 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