Highlights

[OCK] QoQ Quarter Result on 2013-09-30 [#3]

Stock [OCK]: OCK GROUP BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     36.21%    YoY -     14.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,430 36,604 46,196 40,102 33,317 30,643 36,170 13.01%
  QoQ % 18.65% -20.76% 15.20% 20.36% 8.73% -15.28% -
  Horiz. % 120.07% 101.20% 127.72% 110.87% 92.11% 84.72% 100.00%
PBT 4,590 4,525 7,345 4,942 4,147 3,238 5,527 -11.68%
  QoQ % 1.44% -38.39% 48.62% 19.17% 28.07% -41.41% -
  Horiz. % 83.05% 81.87% 132.89% 89.42% 75.03% 58.59% 100.00%
Tax -1,191 -1,093 -2,494 -918 -1,038 -810 -1,590 -17.56%
  QoQ % -8.97% 56.17% -171.68% 11.56% -28.15% 49.06% -
  Horiz. % 74.91% 68.74% 156.86% 57.74% 65.28% 50.94% 100.00%
NP 3,399 3,432 4,851 4,024 3,109 2,428 3,937 -9.36%
  QoQ % -0.96% -29.25% 20.55% 29.43% 28.05% -38.33% -
  Horiz. % 86.33% 87.17% 123.22% 102.21% 78.97% 61.67% 100.00%
NP to SH 3,023 3,056 4,548 3,570 2,621 2,163 3,814 -14.39%
  QoQ % -1.08% -32.81% 27.39% 36.21% 21.17% -43.29% -
  Horiz. % 79.26% 80.13% 119.24% 93.60% 68.72% 56.71% 100.00%
Tax Rate 25.95 % 24.15 % 33.96 % 18.58 % 25.03 % 25.02 % 28.77 % -6.66%
  QoQ % 7.45% -28.89% 82.78% -25.77% 0.04% -13.03% -
  Horiz. % 90.20% 83.94% 118.04% 64.58% 87.00% 86.97% 100.00%
Total Cost 40,031 33,172 41,345 36,078 30,208 28,215 32,233 15.59%
  QoQ % 20.68% -19.77% 14.60% 19.43% 7.06% -12.47% -
  Horiz. % 124.19% 102.91% 128.27% 111.93% 93.72% 87.53% 100.00%
Net Worth 136,331 82,826 82,432 77,112 62,281 52,924 55,202 83.01%
  QoQ % 64.60% 0.48% 6.90% 23.81% 17.68% -4.13% -
  Horiz. % 246.97% 150.04% 149.33% 139.69% 112.82% 95.87% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 136,331 82,826 82,432 77,112 62,281 52,924 55,202 83.01%
  QoQ % 64.60% 0.48% 6.90% 23.81% 17.68% -4.13% -
  Horiz. % 246.97% 150.04% 149.33% 139.69% 112.82% 95.87% 100.00%
NOSH 296,372 285,607 284,249 285,600 259,504 230,106 250,921 11.77%
  QoQ % 3.77% 0.48% -0.47% 10.06% 12.78% -8.30% -
  Horiz. % 118.11% 113.82% 113.28% 113.82% 103.42% 91.70% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.83 % 9.38 % 10.50 % 10.03 % 9.33 % 7.92 % 10.88 % -19.74%
  QoQ % -16.52% -10.67% 4.69% 7.50% 17.80% -27.21% -
  Horiz. % 71.97% 86.21% 96.51% 92.19% 85.75% 72.79% 100.00%
ROE 2.22 % 3.69 % 5.52 % 4.63 % 4.21 % 4.09 % 6.91 % -53.19%
  QoQ % -39.84% -33.15% 19.22% 9.98% 2.93% -40.81% -
  Horiz. % 32.13% 53.40% 79.88% 67.00% 60.93% 59.19% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.65 12.82 16.25 14.04 12.84 13.32 14.41 1.11%
  QoQ % 14.27% -21.11% 15.74% 9.35% -3.60% -7.56% -
  Horiz. % 101.67% 88.97% 112.77% 97.43% 89.10% 92.44% 100.00%
EPS 1.02 1.07 1.60 1.25 1.01 0.94 1.52 -23.41%
  QoQ % -4.67% -33.12% 28.00% 23.76% 7.45% -38.16% -
  Horiz. % 67.11% 70.39% 105.26% 82.24% 66.45% 61.84% 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 0.4600 0.2900 0.2900 0.2700 0.2400 0.2300 0.2200 63.74%
  QoQ % 58.62% 0.00% 7.41% 12.50% 4.35% 4.55% -
  Horiz. % 209.09% 131.82% 131.82% 122.73% 109.09% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.53 3.82 4.82 4.18 3.48 3.20 3.77 13.06%
  QoQ % 18.59% -20.75% 15.31% 20.11% 8.75% -15.12% -
  Horiz. % 120.16% 101.33% 127.85% 110.88% 92.31% 84.88% 100.00%
EPS 0.32 0.32 0.47 0.37 0.27 0.23 0.40 -13.86%
  QoQ % 0.00% -31.91% 27.03% 37.04% 17.39% -42.50% -
  Horiz. % 80.00% 80.00% 117.50% 92.50% 67.50% 57.50% 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 0.1422 0.0864 0.0860 0.0804 0.0650 0.0552 0.0576 82.97%
  QoQ % 64.58% 0.47% 6.97% 23.69% 17.75% -4.17% -
  Horiz. % 246.88% 150.00% 149.31% 139.58% 112.85% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.4200 1.2500 0.8000 0.7000 0.5500 0.5000 0.4900 -
P/RPS 9.69 9.75 4.92 4.99 4.28 3.75 3.40 101.40%
  QoQ % -0.62% 98.17% -1.40% 16.59% 14.13% 10.29% -
  Horiz. % 285.00% 286.76% 144.71% 146.76% 125.88% 110.29% 100.00%
P/EPS 139.22 116.82 50.00 56.00 54.46 53.19 32.24 165.89%
  QoQ % 19.17% 133.64% -10.71% 2.83% 2.39% 64.98% -
  Horiz. % 431.82% 362.34% 155.09% 173.70% 168.92% 164.98% 100.00%
EY 0.72 0.86 2.00 1.79 1.84 1.88 3.10 -62.32%
  QoQ % -16.28% -57.00% 11.73% -2.72% -2.13% -39.35% -
  Horiz. % 23.23% 27.74% 64.52% 57.74% 59.35% 60.65% 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 3.09 4.31 2.76 2.59 2.29 2.17 2.23 24.36%
  QoQ % -28.31% 56.16% 6.56% 13.10% 5.53% -2.69% -
  Horiz. % 138.57% 193.27% 123.77% 116.14% 102.69% 97.31% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 28/02/13 -
Price 1.4000 1.4300 0.8050 0.8150 0.6100 0.5600 0.4900 -
P/RPS 9.55 11.16 4.95 5.80 4.75 4.21 3.40 99.45%
  QoQ % -14.43% 125.45% -14.66% 22.11% 12.83% 23.82% -
  Horiz. % 280.88% 328.24% 145.59% 170.59% 139.71% 123.82% 100.00%
P/EPS 137.25 133.64 50.31 65.20 60.40 59.57 32.24 163.37%
  QoQ % 2.70% 165.63% -22.84% 7.95% 1.39% 84.77% -
  Horiz. % 425.71% 414.52% 156.05% 202.23% 187.34% 184.77% 100.00%
EY 0.73 0.75 1.99 1.53 1.66 1.68 3.10 -61.97%
  QoQ % -2.67% -62.31% 30.07% -7.83% -1.19% -45.81% -
  Horiz. % 23.55% 24.19% 64.19% 49.35% 53.55% 54.19% 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 3.04 4.93 2.78 3.02 2.54 2.43 2.23 23.02%
  QoQ % -38.34% 77.34% -7.95% 18.90% 4.53% 8.97% -
  Horiz. % 136.32% 221.08% 124.66% 135.43% 113.90% 108.97% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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