[OCK] YoY TTM 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- -2.09%
YoY- 3.79%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 473,706 457,352 485,428 401,513 315,903 185,892 150,258 21.08%
PBT 39,888 45,843 43,930 41,699 37,334 23,755 19,672 12.49%
Tax -8,931 -14,590 -12,391 -11,343 -10,181 -6,701 -5,260 9.21%
NP 30,957 31,253 31,539 30,356 27,153 17,054 14,412 13.58%
-
NP to SH 28,052 24,059 24,570 26,574 25,603 15,585 12,903 13.81%
-
Tax Rate 22.39% 31.83% 28.21% 27.20% 27.27% 28.21% 26.74% -
Total Cost 442,749 426,099 453,889 371,157 288,750 168,838 135,846 21.75%
-
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 % - - 0.35% - - - - -
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 6.54% 6.83% 6.50% 7.56% 8.60% 9.17% 9.59% -
ROE 5.42% 5.63% 5.75% 6.34% 10.73% 10.91% 15.65% -
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 49.42 52.48 55.70 45.99 56.95 45.55 52.86 -1.11%
EPS 2.93 2.76 2.82 3.04 4.62 3.82 4.54 -7.03%
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 44.61 43.07 45.71 37.81 29.75 17.51 14.15 21.08%
EPS 2.64 2.27 2.31 2.50 2.41 1.47 1.22 13.72%
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 1.18 0.81 1.62 1.65 1.19 1.76 1.51 -4.02%
P/EPS 19.99 15.39 31.92 24.97 14.63 20.95 17.62 2.12%
EY 5.00 6.50 3.13 4.01 6.84 4.77 5.67 -2.07%
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 1.17 1.07 1.48 1.80 1.23 1.98 1.52 -4.26%
P/EPS 19.82 20.28 29.26 27.27 15.17 23.57 17.73 1.87%
EY 5.05 4.93 3.42 3.67 6.59 4.24 5.64 -1.82%
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