[OCK] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 3.87%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 487,183 457,748 484,891 457,253 463,760 400,146 268,057 10.45%
PBT 38,308 36,119 42,593 43,728 48,209 42,859 30,884 3.65%
Tax -7,423 -6,338 -12,052 -11,906 -13,660 -11,592 -9,482 -3.99%
NP 30,885 29,781 30,541 31,822 34,549 31,267 21,402 6.29%
-
NP to SH 25,212 26,742 27,738 24,115 28,771 27,142 19,577 4.30%
-
Tax Rate 19.38% 17.55% 28.30% 27.23% 28.33% 27.05% 30.70% -
Total Cost 456,298 427,967 454,350 425,431 429,211 368,879 246,655 10.78%
-
Net Worth 590,495 536,800 461,880 409,592 435,736 398,876 199,806 19.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 87 - - - -
Div Payout % - - - 0.36% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 590,495 536,800 461,880 409,592 435,736 398,876 199,806 19.77%
NOSH 1,054,456 958,572 871,472 871,472 871,472 830,992 525,806 12.28%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.34% 6.51% 6.30% 6.96% 7.45% 7.81% 7.98% -
ROE 4.27% 4.98% 6.01% 5.89% 6.60% 6.80% 9.80% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 46.20 47.75 55.64 52.47 53.22 48.15 50.98 -1.62%
EPS 2.39 2.79 3.18 2.77 3.30 3.27 3.72 -7.10%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.53 0.47 0.50 0.48 0.38 6.66%
Adjusted Per Share Value based on latest NOSH - 871,472
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.43 42.69 45.22 42.64 43.25 37.32 25.00 10.45%
EPS 2.35 2.49 2.59 2.25 2.68 2.53 1.83 4.25%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.5507 0.5006 0.4307 0.382 0.4064 0.372 0.1863 19.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.485 0.44 0.60 0.575 0.905 0.80 0.76 -
P/RPS 1.05 0.92 1.08 1.10 1.70 1.66 1.49 -5.66%
P/EPS 20.28 15.77 18.85 20.78 27.41 24.49 20.41 -0.10%
EY 4.93 6.34 5.30 4.81 3.65 4.08 4.90 0.10%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 1.13 1.22 1.81 1.67 2.00 -12.94%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 21/11/19 28/11/18 28/11/17 30/11/16 27/11/15 -
Price 0.465 0.43 0.58 0.43 0.87 0.79 0.705 -
P/RPS 1.01 0.90 1.04 0.82 1.63 1.64 1.38 -5.06%
P/EPS 19.45 15.41 18.22 15.54 26.35 24.19 18.94 0.44%
EY 5.14 6.49 5.49 6.44 3.79 4.13 5.28 -0.44%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 1.09 0.91 1.74 1.65 1.86 -12.57%

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