Highlights

[OCK] QoQ Quarter Result on 2014-06-30 [#2]

Stock [OCK]: OCK GROUP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -1.08%    YoY -     15.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 56,162 57,927 47,931 43,430 36,604 46,196 40,102 25.20%
  QoQ % -3.05% 20.85% 10.36% 18.65% -20.76% 15.20% -
  Horiz. % 140.05% 144.45% 119.52% 108.30% 91.28% 115.20% 100.00%
PBT 5,175 10,217 4,423 4,590 4,525 7,345 4,942 3.12%
  QoQ % -49.35% 131.00% -3.64% 1.44% -38.39% 48.62% -
  Horiz. % 104.71% 206.74% 89.50% 92.88% 91.56% 148.62% 100.00%
Tax -1,143 -3,645 -772 -1,191 -1,093 -2,494 -918 15.75%
  QoQ % 68.64% -372.15% 35.18% -8.97% 56.17% -171.68% -
  Horiz. % 124.51% 397.06% 84.10% 129.74% 119.06% 271.68% 100.00%
NP 4,032 6,572 3,651 3,399 3,432 4,851 4,024 0.13%
  QoQ % -38.65% 80.01% 7.41% -0.96% -29.25% 20.55% -
  Horiz. % 100.20% 163.32% 90.73% 84.47% 85.29% 120.55% 100.00%
NP to SH 3,062 6,492 3,014 3,023 3,056 4,548 3,570 -9.74%
  QoQ % -52.83% 115.39% -0.30% -1.08% -32.81% 27.39% -
  Horiz. % 85.77% 181.85% 84.43% 84.68% 85.60% 127.39% 100.00%
Tax Rate 22.09 % 35.68 % 17.45 % 25.95 % 24.15 % 33.96 % 18.58 % 12.24%
  QoQ % -38.09% 104.47% -32.76% 7.45% -28.89% 82.78% -
  Horiz. % 118.89% 192.03% 93.92% 139.67% 129.98% 182.78% 100.00%
Total Cost 52,130 51,355 44,280 40,031 33,172 41,345 36,078 27.84%
  QoQ % 1.51% 15.98% 10.61% 20.68% -19.77% 14.60% -
  Horiz. % 144.49% 142.34% 122.73% 110.96% 91.95% 114.60% 100.00%
Net Worth 190,055 142,851 164,399 136,331 82,826 82,432 77,112 82.56%
  QoQ % 33.04% -13.11% 20.59% 64.60% 0.48% 6.90% -
  Horiz. % 246.47% 185.25% 213.20% 176.80% 107.41% 106.90% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 190,055 142,851 164,399 136,331 82,826 82,432 77,112 82.56%
  QoQ % 33.04% -13.11% 20.59% 64.60% 0.48% 6.90% -
  Horiz. % 246.47% 185.25% 213.20% 176.80% 107.41% 106.90% 100.00%
NOSH 527,931 408,146 342,500 296,372 285,607 284,249 285,600 50.68%
  QoQ % 29.35% 19.17% 15.56% 3.77% 0.48% -0.47% -
  Horiz. % 184.85% 142.91% 119.92% 103.77% 100.00% 99.53% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.18 % 11.35 % 7.62 % 7.83 % 9.38 % 10.50 % 10.03 % -19.99%
  QoQ % -36.74% 48.95% -2.68% -16.52% -10.67% 4.69% -
  Horiz. % 71.59% 113.16% 75.97% 78.07% 93.52% 104.69% 100.00%
ROE 1.61 % 4.54 % 1.83 % 2.22 % 3.69 % 5.52 % 4.63 % -50.58%
  QoQ % -64.54% 148.09% -17.57% -39.84% -33.15% 19.22% -
  Horiz. % 34.77% 98.06% 39.52% 47.95% 79.70% 119.22% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.64 14.19 13.99 14.65 12.82 16.25 14.04 -16.89%
  QoQ % -25.02% 1.43% -4.51% 14.27% -21.11% 15.74% -
  Horiz. % 75.78% 101.07% 99.64% 104.34% 91.31% 115.74% 100.00%
EPS 0.58 1.59 0.88 1.02 1.07 1.60 1.25 -40.09%
  QoQ % -63.52% 80.68% -13.73% -4.67% -33.12% 28.00% -
  Horiz. % 46.40% 127.20% 70.40% 81.60% 85.60% 128.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.3500 0.4800 0.4600 0.2900 0.2900 0.2700 21.16%
  QoQ % 2.86% -27.08% 4.35% 58.62% 0.00% 7.41% -
  Horiz. % 133.33% 129.63% 177.78% 170.37% 107.41% 107.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.86 6.04 5.00 4.53 3.82 4.82 4.18 25.29%
  QoQ % -2.98% 20.80% 10.38% 18.59% -20.75% 15.31% -
  Horiz. % 140.19% 144.50% 119.62% 108.37% 91.39% 115.31% 100.00%
EPS 0.32 0.68 0.31 0.32 0.32 0.47 0.37 -9.23%
  QoQ % -52.94% 119.35% -3.12% 0.00% -31.91% 27.03% -
  Horiz. % 86.49% 183.78% 83.78% 86.49% 86.49% 127.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1983 0.1490 0.1715 0.1422 0.0864 0.0860 0.0804 82.65%
  QoQ % 33.09% -13.12% 20.60% 64.58% 0.47% 6.97% -
  Horiz. % 246.64% 185.32% 213.31% 176.87% 107.46% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8900 0.8000 1.4600 1.4200 1.2500 0.8000 0.7000 -
P/RPS 8.37 5.64 10.43 9.69 9.75 4.92 4.99 41.22%
  QoQ % 48.40% -45.93% 7.64% -0.62% 98.17% -1.40% -
  Horiz. % 167.74% 113.03% 209.02% 194.19% 195.39% 98.60% 100.00%
P/EPS 153.45 50.30 165.91 139.22 116.82 50.00 56.00 95.94%
  QoQ % 205.07% -69.68% 19.17% 19.17% 133.64% -10.71% -
  Horiz. % 274.02% 89.82% 296.27% 248.61% 208.61% 89.29% 100.00%
EY 0.65 1.99 0.60 0.72 0.86 2.00 1.79 -49.13%
  QoQ % -67.34% 231.67% -16.67% -16.28% -57.00% 11.73% -
  Horiz. % 36.31% 111.17% 33.52% 40.22% 48.04% 111.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.47 2.29 3.04 3.09 4.31 2.76 2.59 -3.12%
  QoQ % 7.86% -24.67% -1.62% -28.31% 56.16% 6.56% -
  Horiz. % 95.37% 88.42% 117.37% 119.31% 166.41% 106.56% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 26/02/14 27/11/13 -
Price 0.8500 0.9000 0.9350 1.4000 1.4300 0.8050 0.8150 -
P/RPS 7.99 6.34 6.68 9.55 11.16 4.95 5.80 23.83%
  QoQ % 26.03% -5.09% -30.05% -14.43% 125.45% -14.66% -
  Horiz. % 137.76% 109.31% 115.17% 164.66% 192.41% 85.34% 100.00%
P/EPS 146.55 56.58 106.25 137.25 133.64 50.31 65.20 71.67%
  QoQ % 159.01% -46.75% -22.59% 2.70% 165.63% -22.84% -
  Horiz. % 224.77% 86.78% 162.96% 210.51% 204.97% 77.16% 100.00%
EY 0.68 1.77 0.94 0.73 0.75 1.99 1.53 -41.79%
  QoQ % -61.58% 88.30% 28.77% -2.67% -62.31% 30.07% -
  Horiz. % 44.44% 115.69% 61.44% 47.71% 49.02% 130.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.36 2.57 1.95 3.04 4.93 2.78 3.02 -15.17%
  QoQ % -8.17% 31.79% -35.86% -38.34% 77.34% -7.95% -
  Horiz. % 78.15% 85.10% 64.57% 100.66% 163.25% 92.05% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS