[OCK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.06%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 252,870 224,648 185,892 170,621 160,068 146,416 152,041 40.50%
PBT 23,734 20,700 23,756 18,052 18,230 18,100 21,159 7.97%
Tax -5,628 -4,572 -6,700 -4,073 -4,566 -4,372 -5,868 -2.75%
NP 18,106 16,128 17,056 13,978 13,664 13,728 15,291 11.95%
-
NP to SH 16,394 12,248 15,587 12,069 12,076 12,224 13,655 12.99%
-
Tax Rate 23.71% 22.09% 28.20% 22.56% 25.05% 24.15% 27.73% -
Total Cost 234,764 208,520 168,836 156,642 146,404 132,688 136,750 43.51%
-
Net Worth 195,670 190,055 116,382 147,286 132,893 82,826 82,589 78.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 195,670 190,055 116,382 147,286 132,893 82,826 82,589 78.00%
NOSH 528,838 527,931 332,520 306,847 288,899 285,607 284,790 51.24%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.16% 7.18% 9.18% 8.19% 8.54% 9.38% 10.06% -
ROE 8.38% 6.44% 13.39% 8.19% 9.09% 14.76% 16.53% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.82 42.55 55.90 55.60 55.41 51.26 53.39 -7.10%
EPS 3.10 2.32 4.69 3.93 4.18 4.28 5.02 -27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.35 0.48 0.46 0.29 0.29 17.68%
Adjusted Per Share Value based on latest NOSH - 342,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.58 20.95 17.34 15.91 14.93 13.65 14.18 40.49%
EPS 1.53 1.14 1.45 1.13 1.13 1.14 1.27 13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1772 0.1085 0.1374 0.1239 0.0772 0.077 78.04%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.83 0.89 0.80 1.46 1.42 1.25 0.80 -
P/RPS 1.74 2.09 1.43 2.63 2.56 2.44 1.50 10.43%
P/EPS 26.77 38.36 17.07 37.12 33.97 29.21 16.68 37.19%
EY 3.73 2.61 5.86 2.69 2.94 3.42 5.99 -27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.47 2.29 3.04 3.09 4.31 2.76 -13.02%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 -
Price 0.71 0.85 0.90 0.935 1.40 1.43 0.805 -
P/RPS 1.48 2.00 1.61 1.68 2.53 2.79 1.51 -1.33%
P/EPS 22.90 36.64 19.20 23.77 33.49 33.41 16.79 23.05%
EY 4.37 2.73 5.21 4.21 2.99 2.99 5.96 -18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.36 2.57 1.95 3.04 4.93 2.78 -21.91%

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