Highlights

[OCK] QoQ Quarter Result on 2019-09-30 [#3]

Stock [OCK]: OCK GROUP BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     21.47%    YoY -     9.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 108,007 109,186 123,320 131,053 115,840 103,493 134,505 -13.62%
  QoQ % -1.08% -11.46% -5.90% 13.13% 11.93% -23.06% -
  Horiz. % 80.30% 81.18% 91.68% 97.43% 86.12% 76.94% 100.00%
PBT 7,667 8,390 10,504 11,477 9,673 8,234 13,209 -30.44%
  QoQ % -8.62% -20.13% -8.48% 18.65% 17.48% -37.66% -
  Horiz. % 58.04% 63.52% 79.52% 86.89% 73.23% 62.34% 100.00%
Tax -888 -1,373 -2,616 -2,422 -2,409 -1,484 -5,737 -71.20%
  QoQ % 35.32% 47.52% -8.01% -0.54% -62.33% 74.13% -
  Horiz. % 15.48% 23.93% 45.60% 42.22% 41.99% 25.87% 100.00%
NP 6,779 7,017 7,888 9,055 7,264 6,750 7,472 -6.29%
  QoQ % -3.39% -11.04% -12.89% 24.66% 7.61% -9.66% -
  Horiz. % 90.73% 93.91% 105.57% 121.19% 97.22% 90.34% 100.00%
NP to SH 6,401 6,578 7,232 8,493 6,992 5,335 6,918 -5.05%
  QoQ % -2.69% -9.04% -14.85% 21.47% 31.06% -22.88% -
  Horiz. % 92.53% 95.09% 104.54% 122.77% 101.07% 77.12% 100.00%
Tax Rate 11.58 % 16.36 % 24.90 % 21.10 % 24.90 % 18.02 % 43.43 % -58.61%
  QoQ % -29.22% -34.30% 18.01% -15.26% 38.18% -58.51% -
  Horiz. % 26.66% 37.67% 57.33% 48.58% 57.33% 41.49% 100.00%
Total Cost 101,228 102,169 115,432 121,998 108,576 96,743 127,033 -14.06%
  QoQ % -0.92% -11.49% -5.38% 12.36% 12.23% -23.84% -
  Horiz. % 79.69% 80.43% 90.87% 96.04% 85.47% 76.16% 100.00%
Net Worth 546,386 546,386 517,629 461,880 453,165 427,021 427,021 17.88%
  QoQ % 0.00% 5.56% 12.07% 1.92% 6.12% 0.00% -
  Horiz. % 127.95% 127.95% 121.22% 108.16% 106.12% 100.00% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 546,386 546,386 517,629 461,880 453,165 427,021 427,021 17.88%
  QoQ % 0.00% 5.56% 12.07% 1.92% 6.12% 0.00% -
  Horiz. % 127.95% 127.95% 121.22% 108.16% 106.12% 100.00% 100.00%
NOSH 958,572 958,572 958,572 871,472 871,472 871,472 871,472 6.56%
  QoQ % 0.00% 0.00% 9.99% 0.00% 0.00% 0.00% -
  Horiz. % 109.99% 109.99% 109.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.28 % 6.43 % 6.40 % 6.91 % 6.27 % 6.52 % 5.56 % 8.46%
  QoQ % -2.33% 0.47% -7.38% 10.21% -3.83% 17.27% -
  Horiz. % 112.95% 115.65% 115.11% 124.28% 112.77% 117.27% 100.00%
ROE 1.17 % 1.20 % 1.40 % 1.84 % 1.54 % 1.25 % 1.62 % -19.52%
  QoQ % -2.50% -14.29% -23.91% 19.48% 23.20% -22.84% -
  Horiz. % 72.22% 74.07% 86.42% 113.58% 95.06% 77.16% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.27 11.39 12.86 15.04 13.29 11.88 15.43 -18.91%
  QoQ % -1.05% -11.43% -14.49% 13.17% 11.87% -23.01% -
  Horiz. % 73.04% 73.82% 83.34% 97.47% 86.13% 76.99% 100.00%
EPS 0.67 0.69 0.75 0.97 0.80 0.61 0.79 -10.41%
  QoQ % -2.90% -8.00% -22.68% 21.25% 31.15% -22.78% -
  Horiz. % 84.81% 87.34% 94.94% 122.78% 101.27% 77.22% 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 0.5700 0.5700 0.5400 0.5300 0.5200 0.4900 0.4900 10.62%
  QoQ % 0.00% 5.56% 1.89% 1.92% 6.12% 0.00% -
  Horiz. % 116.33% 116.33% 110.20% 108.16% 106.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.27 11.39 12.86 13.67 12.08 10.80 14.03 -13.60%
  QoQ % -1.05% -11.43% -5.93% 13.16% 11.85% -23.02% -
  Horiz. % 80.33% 81.18% 91.66% 97.43% 86.10% 76.98% 100.00%
EPS 0.67 0.69 0.75 0.89 0.73 0.56 0.72 -4.69%
  QoQ % -2.90% -8.00% -15.73% 21.92% 30.36% -22.22% -
  Horiz. % 93.06% 95.83% 104.17% 123.61% 101.39% 77.78% 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 0.5700 0.5700 0.5400 0.4818 0.4728 0.4455 0.4455 17.87%
  QoQ % 0.00% 5.56% 12.08% 1.90% 6.13% 0.00% -
  Horiz. % 127.95% 127.95% 121.21% 108.15% 106.13% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5600 0.4150 0.5850 0.6000 0.4600 0.5800 0.4250 -
P/RPS 4.97 3.64 4.55 3.99 3.46 4.88 2.75 48.42%
  QoQ % 36.54% -20.00% 14.04% 15.32% -29.10% 77.45% -
  Horiz. % 180.73% 132.36% 165.45% 145.09% 125.82% 177.45% 100.00%
P/EPS 83.86 60.48 77.54 61.57 57.33 94.74 53.54 34.91%
  QoQ % 38.66% -22.00% 25.94% 7.40% -39.49% 76.95% -
  Horiz. % 156.63% 112.96% 144.83% 115.00% 107.08% 176.95% 100.00%
EY 1.19 1.65 1.29 1.62 1.74 1.06 1.87 -26.04%
  QoQ % -27.88% 27.91% -20.37% -6.90% 64.15% -43.32% -
  Horiz. % 63.64% 88.24% 68.98% 86.63% 93.05% 56.68% 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 0.98 0.73 1.08 1.13 0.88 1.18 0.87 8.27%
  QoQ % 34.25% -32.41% -4.42% 28.41% -25.42% 35.63% -
  Horiz. % 112.64% 83.91% 124.14% 129.89% 101.15% 135.63% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 26/02/20 21/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.4900 0.5650 0.5800 0.5800 0.5900 0.4350 0.5600 -
P/RPS 4.35 4.96 4.51 3.86 4.44 3.66 3.63 12.83%
  QoQ % -12.30% 9.98% 16.84% -13.06% 21.31% 0.83% -
  Horiz. % 119.83% 136.64% 124.24% 106.34% 122.31% 100.83% 100.00%
P/EPS 73.38 82.33 76.88 59.51 73.54 71.06 70.54 2.67%
  QoQ % -10.87% 7.09% 29.19% -19.08% 3.49% 0.74% -
  Horiz. % 104.03% 116.71% 108.99% 84.36% 104.25% 100.74% 100.00%
EY 1.36 1.21 1.30 1.68 1.36 1.41 1.42 -2.84%
  QoQ % 12.40% -6.92% -22.62% 23.53% -3.55% -0.70% -
  Horiz. % 95.77% 85.21% 91.55% 118.31% 95.77% 99.30% 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 0.86 0.99 1.07 1.09 1.13 0.89 1.14 -17.14%
  QoQ % -13.13% -7.48% -1.83% -3.54% 26.97% -21.93% -
  Horiz. % 75.44% 86.84% 93.86% 95.61% 99.12% 78.07% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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