[OCK] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.25%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 457,748 484,891 457,253 463,760 400,146 268,057 174,161 17.45%
PBT 36,119 42,593 43,728 48,209 42,859 30,884 20,883 9.55%
Tax -6,338 -12,052 -11,906 -13,660 -11,592 -9,482 -5,550 2.23%
NP 29,781 30,541 31,822 34,549 31,267 21,402 15,333 11.68%
-
NP to SH 26,742 27,738 24,115 28,771 27,142 19,577 13,641 11.86%
-
Tax Rate 17.55% 28.30% 27.23% 28.33% 27.05% 30.70% 26.58% -
Total Cost 427,967 454,350 425,431 429,211 368,879 246,655 158,828 17.94%
-
Net Worth 536,800 461,880 409,592 435,736 398,876 199,806 164,399 21.77%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 87 - - - - -
Div Payout % - - 0.36% - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 536,800 461,880 409,592 435,736 398,876 199,806 164,399 21.77%
NOSH 958,572 871,472 871,472 871,472 830,992 525,806 342,500 18.69%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.51% 6.30% 6.96% 7.45% 7.81% 7.98% 8.80% -
ROE 4.98% 6.01% 5.89% 6.60% 6.80% 9.80% 8.30% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 47.75 55.64 52.47 53.22 48.15 50.98 50.85 -1.04%
EPS 2.79 3.18 2.77 3.30 3.27 3.72 3.98 -5.74%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.47 0.50 0.48 0.38 0.48 2.60%
Adjusted Per Share Value based on latest NOSH - 871,472
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.75 45.29 42.71 43.32 37.37 25.04 16.27 17.45%
EPS 2.50 2.59 2.25 2.69 2.54 1.83 1.27 11.93%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.5014 0.4314 0.3826 0.407 0.3726 0.1866 0.1536 21.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.44 0.60 0.575 0.905 0.80 0.76 1.46 -
P/RPS 0.92 1.08 1.10 1.70 1.66 1.49 2.87 -17.25%
P/EPS 15.77 18.85 20.78 27.41 24.49 20.41 36.66 -13.10%
EY 6.34 5.30 4.81 3.65 4.08 4.90 2.73 15.06%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.13 1.22 1.81 1.67 2.00 3.04 -20.09%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 21/11/19 28/11/18 28/11/17 30/11/16 27/11/15 27/11/14 -
Price 0.43 0.58 0.43 0.87 0.79 0.705 0.935 -
P/RPS 0.90 1.04 0.82 1.63 1.64 1.38 1.84 -11.22%
P/EPS 15.41 18.22 15.54 26.35 24.19 18.94 23.48 -6.77%
EY 6.49 5.49 6.44 3.79 4.13 5.28 4.26 7.26%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.09 0.91 1.74 1.65 1.86 1.95 -14.33%

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