[OCK] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.81%
YoY- 5.09%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 479,399 463,329 476,424 429,590 338,184 205,450 156,219 20.52%
PBT 40,044 45,284 43,627 45,055 37,899 24,405 20,959 11.38%
Tax -8,820 -14,284 -11,791 -12,529 -10,242 -6,751 -5,543 8.04%
NP 31,224 31,000 31,836 32,526 27,657 17,654 15,416 12.47%
-
NP to SH 29,295 24,264 24,977 27,587 26,251 15,591 13,795 13.36%
-
Tax Rate 22.03% 31.54% 27.03% 27.81% 27.02% 27.66% 26.45% -
Total Cost 448,175 432,329 444,588 397,064 310,527 187,796 140,803 21.26%
-
Net Worth 546,386 427,021 409,592 419,822 347,319 190,055 82,826 36.90%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 87 - - - - -
Div Payout % - - 0.35% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 546,386 427,021 409,592 419,822 347,319 190,055 82,826 36.90%
NOSH 958,572 871,472 871,472 874,629 789,361 527,931 285,607 22.33%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.51% 6.69% 6.68% 7.57% 8.18% 8.59% 9.87% -
ROE 5.36% 5.68% 6.10% 6.57% 7.56% 8.20% 16.66% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 50.01 53.17 54.67 49.12 42.84 38.92 54.70 -1.48%
EPS 3.06 2.78 2.87 3.15 3.33 2.95 4.83 -7.31%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.49 0.47 0.48 0.44 0.36 0.29 11.90%
Adjusted Per Share Value based on latest NOSH - 874,629
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 44.71 43.21 44.43 40.06 31.54 19.16 14.57 20.52%
EPS 2.73 2.26 2.33 2.57 2.45 1.45 1.29 13.29%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.3982 0.382 0.3915 0.3239 0.1772 0.0772 36.92%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.415 0.58 0.805 0.92 0.775 0.89 1.25 -
P/RPS 0.83 1.09 1.47 1.87 1.81 2.29 2.29 -15.54%
P/EPS 13.58 20.83 28.09 29.17 23.30 30.14 25.88 -10.18%
EY 7.36 4.80 3.56 3.43 4.29 3.32 3.86 11.34%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.18 1.71 1.92 1.76 2.47 4.31 -25.59%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 29/05/19 30/05/18 30/05/17 25/05/16 27/05/15 29/05/14 -
Price 0.565 0.435 0.66 0.92 0.81 0.85 1.43 -
P/RPS 1.13 0.82 1.21 1.87 1.89 2.18 2.61 -13.01%
P/EPS 18.49 15.62 23.03 29.17 24.36 28.78 29.61 -7.54%
EY 5.41 6.40 4.34 3.43 4.11 3.47 3.38 8.14%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.89 1.40 1.92 1.84 2.36 4.93 -23.45%

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