Highlights

[OCK] QoQ Quarter Result on 2015-09-30 [#3]

Stock [OCK]: OCK GROUP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -4.73%    YoY -     62.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 114,011 78,443 105,773 83,695 70,273 56,162 57,927 57.12%
  QoQ % 45.34% -25.84% 26.38% 19.10% 25.13% -3.05% -
  Horiz. % 196.82% 135.42% 182.60% 144.48% 121.31% 96.95% 100.00%
PBT 9,420 5,740 16,667 8,801 6,691 5,175 10,217 -5.28%
  QoQ % 64.11% -65.56% 89.38% 31.53% 29.29% -49.35% -
  Horiz. % 92.20% 56.18% 163.13% 86.14% 65.49% 50.65% 100.00%
Tax -2,812 -1,204 -4,344 -3,023 -1,671 -1,143 -3,645 -15.90%
  QoQ % -133.55% 72.28% -43.70% -80.91% -46.19% 68.64% -
  Horiz. % 77.15% 33.03% 119.18% 82.94% 45.84% 31.36% 100.00%
NP 6,608 4,536 12,323 5,778 5,020 4,032 6,572 0.37%
  QoQ % 45.68% -63.19% 113.27% 15.10% 24.50% -38.65% -
  Horiz. % 100.55% 69.02% 187.51% 87.92% 76.38% 61.35% 100.00%
NP to SH 5,457 3,710 12,518 4,890 5,133 3,062 6,492 -10.94%
  QoQ % 47.09% -70.36% 155.99% -4.73% 67.64% -52.83% -
  Horiz. % 84.06% 57.15% 192.82% 75.32% 79.07% 47.17% 100.00%
Tax Rate 29.85 % 20.98 % 26.06 % 34.35 % 24.97 % 22.09 % 35.68 % -11.22%
  QoQ % 42.28% -19.49% -24.13% 37.57% 13.04% -38.09% -
  Horiz. % 83.66% 58.80% 73.04% 96.27% 69.98% 61.91% 100.00%
Total Cost 107,403 73,907 93,450 77,917 65,253 52,130 51,355 63.61%
  QoQ % 45.32% -20.91% 19.94% 19.41% 25.17% 1.51% -
  Horiz. % 209.14% 143.91% 181.97% 151.72% 127.06% 101.51% 100.00%
Net Worth 347,982 347,319 238,536 199,806 195,794 190,055 142,851 81.14%
  QoQ % 0.19% 45.60% 19.38% 2.05% 3.02% 33.04% -
  Horiz. % 243.60% 243.13% 166.98% 139.87% 137.06% 133.04% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 347,982 347,319 238,536 199,806 195,794 190,055 142,851 81.14%
  QoQ % 0.19% 45.60% 19.38% 2.05% 3.02% 33.04% -
  Horiz. % 243.60% 243.13% 166.98% 139.87% 137.06% 133.04% 100.00%
NOSH 790,869 789,361 554,736 525,806 529,175 527,931 408,146 55.49%
  QoQ % 0.19% 42.29% 5.50% -0.64% 0.24% 29.35% -
  Horiz. % 193.77% 193.40% 135.92% 128.83% 129.65% 129.35% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.80 % 5.78 % 11.65 % 6.90 % 7.14 % 7.18 % 11.35 % -36.11%
  QoQ % 0.35% -50.39% 68.84% -3.36% -0.56% -36.74% -
  Horiz. % 51.10% 50.93% 102.64% 60.79% 62.91% 63.26% 100.00%
ROE 1.57 % 1.07 % 5.25 % 2.45 % 2.62 % 1.61 % 4.54 % -50.76%
  QoQ % 46.73% -79.62% 114.29% -6.49% 62.73% -64.54% -
  Horiz. % 34.58% 23.57% 115.64% 53.96% 57.71% 35.46% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.42 9.94 19.07 15.92 13.28 10.64 14.19 1.08%
  QoQ % 45.07% -47.88% 19.79% 19.88% 24.81% -25.02% -
  Horiz. % 101.62% 70.05% 134.39% 112.19% 93.59% 74.98% 100.00%
EPS 0.69 0.47 2.26 0.93 0.97 0.58 1.59 -42.71%
  QoQ % 46.81% -79.20% 143.01% -4.12% 67.24% -63.52% -
  Horiz. % 43.40% 29.56% 142.14% 58.49% 61.01% 36.48% 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 0.4400 0.4400 0.4300 0.3800 0.3700 0.3600 0.3500 16.50%
  QoQ % 0.00% 2.33% 13.16% 2.70% 2.78% 2.86% -
  Horiz. % 125.71% 125.71% 122.86% 108.57% 105.71% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.89 8.18 11.03 8.73 7.33 5.86 6.04 57.14%
  QoQ % 45.35% -25.84% 26.35% 19.10% 25.09% -2.98% -
  Horiz. % 196.85% 135.43% 182.62% 144.54% 121.36% 97.02% 100.00%
EPS 0.57 0.39 1.31 0.51 0.54 0.32 0.68 -11.11%
  QoQ % 46.15% -70.23% 156.86% -5.56% 68.75% -52.94% -
  Horiz. % 83.82% 57.35% 192.65% 75.00% 79.41% 47.06% 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 0.3630 0.3623 0.2488 0.2084 0.2043 0.1983 0.1490 81.15%
  QoQ % 0.19% 45.62% 19.39% 2.01% 3.03% 33.09% -
  Horiz. % 243.62% 243.15% 166.98% 139.87% 137.11% 133.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8100 0.7750 0.6750 0.7600 0.8300 0.8900 0.8000 -
P/RPS 5.62 7.80 3.54 4.77 6.25 8.37 5.64 -0.24%
  QoQ % -27.95% 120.34% -25.79% -23.68% -25.33% 48.40% -
  Horiz. % 99.65% 138.30% 62.77% 84.57% 110.82% 148.40% 100.00%
P/EPS 117.39 164.89 29.91 81.72 85.57 153.45 50.30 76.04%
  QoQ % -28.81% 451.29% -63.40% -4.50% -44.24% 205.07% -
  Horiz. % 233.38% 327.81% 59.46% 162.47% 170.12% 305.07% 100.00%
EY 0.85 0.61 3.34 1.22 1.17 0.65 1.99 -43.31%
  QoQ % 39.34% -81.74% 173.77% 4.27% 80.00% -67.34% -
  Horiz. % 42.71% 30.65% 167.84% 61.31% 58.79% 32.66% 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 1.84 1.76 1.57 2.00 2.24 2.47 2.29 -13.58%
  QoQ % 4.55% 12.10% -21.50% -10.71% -9.31% 7.86% -
  Horiz. % 80.35% 76.86% 68.56% 87.34% 97.82% 107.86% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.7850 0.8100 0.7000 0.7050 0.7100 0.8500 0.9000 -
P/RPS 5.45 8.15 3.67 4.43 5.35 7.99 6.34 -9.60%
  QoQ % -33.13% 122.07% -17.16% -17.20% -33.04% 26.03% -
  Horiz. % 85.96% 128.55% 57.89% 69.87% 84.38% 126.03% 100.00%
P/EPS 113.77 172.34 31.02 75.81 73.20 146.55 56.58 59.38%
  QoQ % -33.99% 455.58% -59.08% 3.57% -50.05% 159.01% -
  Horiz. % 201.08% 304.60% 54.83% 133.99% 129.37% 259.01% 100.00%
EY 0.88 0.58 3.22 1.32 1.37 0.68 1.77 -37.27%
  QoQ % 51.72% -81.99% 143.94% -3.65% 101.47% -61.58% -
  Horiz. % 49.72% 32.77% 181.92% 74.58% 77.40% 38.42% 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 1.78 1.84 1.63 1.86 1.92 2.36 2.57 -21.74%
  QoQ % -3.26% 12.88% -12.37% -3.12% -18.64% -8.17% -
  Horiz. % 69.26% 71.60% 63.42% 72.37% 74.71% 91.83% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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