[OCK] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -42.04%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 413,972 390,064 426,080 313,772 224,648 146,416 122,572 22.47%
PBT 32,936 35,172 36,384 22,960 20,700 18,100 12,952 16.82%
Tax -5,936 -7,160 -9,560 -4,816 -4,572 -4,372 -3,240 10.61%
NP 27,000 28,012 26,824 18,144 16,128 13,728 9,712 18.57%
-
NP to SH 21,340 20,520 18,892 14,840 12,248 12,224 8,652 16.22%
-
Tax Rate 18.02% 20.36% 26.28% 20.98% 22.09% 24.15% 25.02% -
Total Cost 386,972 362,052 399,256 295,628 208,520 132,688 112,860 22.78%
-
Net Worth 427,021 409,592 419,822 347,319 190,055 82,826 52,924 41.60%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 427,021 409,592 419,822 347,319 190,055 82,826 52,924 41.60%
NOSH 871,472 871,472 874,629 789,361 527,931 285,607 230,106 24.83%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.52% 7.18% 6.30% 5.78% 7.18% 9.38% 7.92% -
ROE 5.00% 5.01% 4.50% 4.27% 6.44% 14.76% 16.35% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 47.50 44.76 48.72 39.75 42.55 51.26 53.27 -1.89%
EPS 2.44 2.36 2.16 1.88 2.32 4.28 3.76 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.48 0.44 0.36 0.29 0.23 13.42%
Adjusted Per Share Value based on latest NOSH - 789,361
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.61 36.38 39.74 29.26 20.95 13.65 11.43 22.48%
EPS 1.99 1.91 1.76 1.38 1.14 1.14 0.81 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.382 0.3915 0.3239 0.1772 0.0772 0.0494 41.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.58 0.805 0.92 0.775 0.89 1.25 0.50 -
P/RPS 1.22 1.80 1.89 1.95 2.09 2.44 0.94 4.43%
P/EPS 23.69 34.19 42.59 41.22 38.36 29.21 13.30 10.09%
EY 4.22 2.93 2.35 2.43 2.61 3.42 7.52 -9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.71 1.92 1.76 2.47 4.31 2.17 -9.65%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 30/05/17 25/05/16 27/05/15 29/05/14 29/05/13 -
Price 0.435 0.66 0.92 0.81 0.85 1.43 0.56 -
P/RPS 0.92 1.47 1.89 2.04 2.00 2.79 1.05 -2.17%
P/EPS 17.76 28.03 42.59 43.09 36.64 33.41 14.89 2.97%
EY 5.63 3.57 2.35 2.32 2.73 2.99 6.71 -2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.40 1.92 1.84 2.36 4.93 2.43 -15.40%

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