[OCK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.04%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 315,903 268,057 232,293 205,450 185,892 174,161 166,332 53.18%
PBT 37,334 30,884 26,506 24,405 23,755 20,883 21,402 44.76%
Tax -10,181 -9,482 -7,231 -6,751 -6,701 -5,550 -5,696 47.12%
NP 27,153 21,402 19,275 17,654 17,054 15,333 15,706 43.90%
-
NP to SH 25,603 19,577 17,701 15,591 15,585 13,641 14,197 48.00%
-
Tax Rate 27.27% 30.70% 27.28% 27.66% 28.21% 26.58% 26.61% -
Total Cost 288,750 246,655 213,018 187,796 168,838 158,828 150,626 54.13%
-
Net Worth 238,536 199,806 195,794 190,055 142,851 164,399 136,331 45.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 238,536 199,806 195,794 190,055 142,851 164,399 136,331 45.05%
NOSH 554,736 525,806 529,175 527,931 408,146 342,500 296,372 51.70%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.60% 7.98% 8.30% 8.59% 9.17% 8.80% 9.44% -
ROE 10.73% 9.80% 9.04% 8.20% 10.91% 8.30% 10.41% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 56.95 50.98 43.90 38.92 45.55 50.85 56.12 0.98%
EPS 4.62 3.72 3.35 2.95 3.82 3.98 4.79 -2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.37 0.36 0.35 0.48 0.46 -4.38%
Adjusted Per Share Value based on latest NOSH - 527,931
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.46 25.00 21.66 19.16 17.34 16.24 15.51 53.19%
EPS 2.39 1.83 1.65 1.45 1.45 1.27 1.32 48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2225 0.1863 0.1826 0.1772 0.1332 0.1533 0.1271 45.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.675 0.76 0.83 0.89 0.80 1.46 1.42 -
P/RPS 1.19 1.49 1.89 2.29 1.76 2.87 2.53 -39.43%
P/EPS 14.63 20.41 24.81 30.14 20.95 36.66 29.64 -37.46%
EY 6.84 4.90 4.03 3.32 4.77 2.73 3.37 60.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.00 2.24 2.47 2.29 3.04 3.09 -36.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 27/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.70 0.705 0.71 0.85 0.90 0.935 1.40 -
P/RPS 1.23 1.38 1.62 2.18 1.98 1.84 2.49 -37.43%
P/EPS 15.17 18.94 21.23 28.78 23.57 23.48 29.23 -35.34%
EY 6.59 5.28 4.71 3.47 4.24 4.26 3.42 54.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.86 1.92 2.36 2.57 1.95 3.04 -33.92%

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