Highlights

[OCK] QoQ Quarter Result on 2012-12-31 [#4]

Stock [OCK]: OCK GROUP BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     22.24%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,102 33,317 30,643 36,170 37,673 33,353 0 -
  QoQ % 20.36% 8.73% -15.28% -3.99% 12.95% 0.00% -
  Horiz. % 120.24% 99.89% 91.87% 108.45% 112.95% 100.00% -
PBT 4,942 4,147 3,238 5,527 4,440 4,442 0 -
  QoQ % 19.17% 28.07% -41.41% 24.48% -0.05% 0.00% -
  Horiz. % 111.26% 93.36% 72.90% 124.43% 99.95% 100.00% -
Tax -918 -1,038 -810 -1,590 -1,059 -1,062 0 -
  QoQ % 11.56% -28.15% 49.06% -50.14% 0.28% 0.00% -
  Horiz. % 86.44% 97.74% 76.27% 149.72% 99.72% 100.00% -
NP 4,024 3,109 2,428 3,937 3,381 3,380 0 -
  QoQ % 29.43% 28.05% -38.33% 16.44% 0.03% 0.00% -
  Horiz. % 119.05% 91.98% 71.83% 116.48% 100.03% 100.00% -
NP to SH 3,570 2,621 2,163 3,814 3,120 3,150 0 -
  QoQ % 36.21% 21.17% -43.29% 22.24% -0.95% 0.00% -
  Horiz. % 113.33% 83.21% 68.67% 121.08% 99.05% 100.00% -
Tax Rate 18.58 % 25.03 % 25.02 % 28.77 % 23.85 % 23.91 % - % -
  QoQ % -25.77% 0.04% -13.03% 20.63% -0.25% 0.00% -
  Horiz. % 77.71% 104.68% 104.64% 120.33% 99.75% 100.00% -
Total Cost 36,078 30,208 28,215 32,233 34,292 29,973 0 -
  QoQ % 19.43% 7.06% -12.47% -6.00% 14.41% 0.00% -
  Horiz. % 120.37% 100.78% 94.13% 107.54% 114.41% 100.00% -
Net Worth 77,112 62,281 52,924 55,202 50,015 598 - -
  QoQ % 23.81% 17.68% -4.13% 10.37% 8,257.44% 0.00% -
  Horiz. % 12,885.25% 10,407.05% 8,843.56% 9,224.24% 8,357.44% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 1,190 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 38.17 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 77,112 62,281 52,924 55,202 50,015 598 - -
  QoQ % 23.81% 17.68% -4.13% 10.37% 8,257.44% 0.00% -
  Horiz. % 12,885.25% 10,407.05% 8,843.56% 9,224.24% 8,357.44% 100.00% -
NOSH 285,600 259,504 230,106 250,921 238,167 4,274 - -
  QoQ % 10.06% 12.78% -8.30% 5.35% 5,471.62% 0.00% -
  Horiz. % 6,681.23% 6,070.77% 5,383.03% 5,869.96% 5,571.62% 100.00% -
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.03 % 9.33 % 7.92 % 10.88 % 8.97 % 10.13 % - % -
  QoQ % 7.50% 17.80% -27.21% 21.29% -11.45% 0.00% -
  Horiz. % 99.01% 92.10% 78.18% 107.40% 88.55% 100.00% -
ROE 4.63 % 4.21 % 4.09 % 6.91 % 6.24 % 526.36 % - % -
  QoQ % 9.98% 2.93% -40.81% 10.74% -98.81% 0.00% -
  Horiz. % 0.88% 0.80% 0.78% 1.31% 1.19% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.04 12.84 13.32 14.41 15.82 780.25 - -
  QoQ % 9.35% -3.60% -7.56% -8.91% -97.97% 0.00% -
  Horiz. % 1.80% 1.65% 1.71% 1.85% 2.03% 100.00% -
EPS 1.25 1.01 0.94 1.52 1.31 73.69 0.00 -
  QoQ % 23.76% 7.45% -38.16% 16.03% -98.22% 0.00% -
  Horiz. % 1.70% 1.37% 1.28% 2.06% 1.78% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2700 0.2400 0.2300 0.2200 0.2100 0.1400 - -
  QoQ % 12.50% 4.35% 4.55% 4.76% 50.00% 0.00% -
  Horiz. % 192.86% 171.43% 164.29% 157.14% 150.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 958,572
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.18 3.48 3.20 3.77 3.93 3.48 - -
  QoQ % 20.11% 8.75% -15.12% -4.07% 12.93% 0.00% -
  Horiz. % 120.11% 100.00% 91.95% 108.33% 112.93% 100.00% -
EPS 0.37 0.27 0.23 0.40 0.33 0.33 0.00 -
  QoQ % 37.04% 17.39% -42.50% 21.21% 0.00% 0.00% -
  Horiz. % 112.12% 81.82% 69.70% 121.21% 100.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0804 0.0650 0.0552 0.0576 0.0522 0.0006 - -
  QoQ % 23.69% 17.75% -4.17% 10.34% 8,600.00% 0.00% -
  Horiz. % 13,400.00% 10,833.33% 9,200.00% 9,600.00% 8,700.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 0.7000 0.5500 0.5000 0.4900 0.4600 0.0000 0.0000 -
P/RPS 4.99 4.28 3.75 3.40 2.91 0.00 0.00 -
  QoQ % 16.59% 14.13% 10.29% 16.84% 0.00% 0.00% -
  Horiz. % 171.48% 147.08% 128.87% 116.84% 100.00% - -
P/EPS 56.00 54.46 53.19 32.24 35.11 0.00 0.00 -
  QoQ % 2.83% 2.39% 64.98% -8.17% 0.00% 0.00% -
  Horiz. % 159.50% 155.11% 151.50% 91.83% 100.00% - -
EY 1.79 1.84 1.88 3.10 2.85 0.00 0.00 -
  QoQ % -2.72% -2.13% -39.35% 8.77% 0.00% 0.00% -
  Horiz. % 62.81% 64.56% 65.96% 108.77% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.59 2.29 2.17 2.23 2.19 0.00 0.00 -
  QoQ % 13.10% 5.53% -2.69% 1.83% 0.00% 0.00% -
  Horiz. % 118.26% 104.57% 99.09% 101.83% 100.00% - -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 29/05/13 28/02/13 22/11/12 29/08/12 - -
Price 0.8150 0.6100 0.5600 0.4900 0.4700 0.4800 0.0000 -
P/RPS 5.80 4.75 4.21 3.40 2.97 0.06 0.00 -
  QoQ % 22.11% 12.83% 23.82% 14.48% 4,850.00% 0.00% -
  Horiz. % 9,666.67% 7,916.67% 7,016.67% 5,666.67% 4,950.00% 100.00% -
P/EPS 65.20 60.40 59.57 32.24 35.88 0.65 0.00 -
  QoQ % 7.95% 1.39% 84.77% -10.14% 5,420.00% 0.00% -
  Horiz. % 10,030.77% 9,292.31% 9,164.62% 4,960.00% 5,520.00% 100.00% -
EY 1.53 1.66 1.68 3.10 2.79 153.52 0.00 -
  QoQ % -7.83% -1.19% -45.81% 11.11% -98.18% 0.00% -
  Horiz. % 1.00% 1.08% 1.09% 2.02% 1.82% 100.00% -
DY 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.02 2.54 2.43 2.23 2.24 3.43 0.00 -
  QoQ % 18.90% 4.53% 8.97% -0.45% -34.69% 0.00% -
  Horiz. % 88.05% 74.05% 70.85% 65.01% 65.31% 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
 
 

495  416  647  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205-0.005 
 BIOHLDG 0.36+0.005 
 LAMBO 0.0350.00 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 AEM 0.18+0.005 
 PARKSON 0.17+0.01 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 VSOLAR 0.04-0.005 

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