[OCK] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.82%
YoY- 94.83%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 166,332 156,219 150,258 139,909 137,480 137,516 106,873 34.40%
PBT 21,402 20,959 19,672 17,993 17,491 17,786 14,548 29.44%
Tax -5,696 -5,543 -5,260 -4,511 -4,652 -4,676 -3,866 29.57%
NP 15,706 15,416 14,412 13,482 12,839 13,110 10,682 29.39%
-
NP to SH 14,197 13,795 12,903 12,216 11,766 12,295 10,131 25.30%
-
Tax Rate 26.61% 26.45% 26.74% 25.07% 26.60% 26.29% 26.57% -
Total Cost 150,626 140,803 135,846 126,427 124,641 124,406 96,191 34.95%
-
Net Worth 136,331 82,826 82,432 77,112 62,281 0 55,202 83.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 136,331 82,826 82,432 77,112 62,281 0 55,202 83.01%
NOSH 296,372 285,607 284,249 285,600 259,504 230,106 250,921 11.77%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.44% 9.87% 9.59% 9.64% 9.34% 9.53% 10.00% -
ROE 10.41% 16.66% 15.65% 15.84% 18.89% 0.00% 18.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.12 54.70 52.86 48.99 52.98 59.76 42.59 20.25%
EPS 4.79 4.83 4.54 4.28 4.53 5.34 4.04 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.29 0.29 0.27 0.24 0.00 0.22 63.73%
Adjusted Per Share Value based on latest NOSH - 285,600
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.52 14.57 14.02 13.05 12.82 12.83 9.97 34.42%
EPS 1.32 1.29 1.20 1.14 1.10 1.15 0.95 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1272 0.0773 0.0769 0.0719 0.0581 0.00 0.0515 83.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.42 1.25 0.80 0.70 0.55 0.50 0.49 -
P/RPS 2.53 2.29 1.51 1.43 1.04 0.84 1.15 69.39%
P/EPS 29.64 25.88 17.62 16.37 12.13 9.36 12.14 81.61%
EY 3.37 3.86 5.67 6.11 8.24 10.69 8.24 -44.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.31 2.76 2.59 2.29 0.00 2.23 24.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 - -
Price 1.40 1.43 0.805 0.815 0.61 0.56 0.00 -
P/RPS 2.49 2.61 1.52 1.66 1.15 0.94 0.00 -
P/EPS 29.23 29.61 17.73 19.05 13.45 10.48 0.00 -
EY 3.42 3.38 5.64 5.25 7.43 9.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 4.93 2.78 3.02 2.54 0.00 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