Highlights

[OCK] QoQ Quarter Result on 2013-12-31 [#4]

Stock [OCK]: OCK GROUP BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     27.39%    YoY -     19.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,931 43,430 36,604 46,196 40,102 33,317 30,643 34.71%
  QoQ % 10.36% 18.65% -20.76% 15.20% 20.36% 8.73% -
  Horiz. % 156.42% 141.73% 119.45% 150.76% 130.87% 108.73% 100.00%
PBT 4,423 4,590 4,525 7,345 4,942 4,147 3,238 23.09%
  QoQ % -3.64% 1.44% -38.39% 48.62% 19.17% 28.07% -
  Horiz. % 136.60% 141.75% 139.75% 226.84% 152.63% 128.07% 100.00%
Tax -772 -1,191 -1,093 -2,494 -918 -1,038 -810 -3.15%
  QoQ % 35.18% -8.97% 56.17% -171.68% 11.56% -28.15% -
  Horiz. % 95.31% 147.04% 134.94% 307.90% 113.33% 128.15% 100.00%
NP 3,651 3,399 3,432 4,851 4,024 3,109 2,428 31.22%
  QoQ % 7.41% -0.96% -29.25% 20.55% 29.43% 28.05% -
  Horiz. % 150.37% 139.99% 141.35% 199.79% 165.73% 128.05% 100.00%
NP to SH 3,014 3,023 3,056 4,548 3,570 2,621 2,163 24.73%
  QoQ % -0.30% -1.08% -32.81% 27.39% 36.21% 21.17% -
  Horiz. % 139.34% 139.76% 141.29% 210.26% 165.05% 121.17% 100.00%
Tax Rate 17.45 % 25.95 % 24.15 % 33.96 % 18.58 % 25.03 % 25.02 % -21.34%
  QoQ % -32.76% 7.45% -28.89% 82.78% -25.77% 0.04% -
  Horiz. % 69.74% 103.72% 96.52% 135.73% 74.26% 100.04% 100.00%
Total Cost 44,280 40,031 33,172 41,345 36,078 30,208 28,215 35.01%
  QoQ % 10.61% 20.68% -19.77% 14.60% 19.43% 7.06% -
  Horiz. % 156.94% 141.88% 117.57% 146.54% 127.87% 107.06% 100.00%
Net Worth 164,399 136,331 82,826 82,432 77,112 62,281 52,924 112.75%
  QoQ % 20.59% 64.60% 0.48% 6.90% 23.81% 17.68% -
  Horiz. % 310.63% 257.60% 156.50% 155.75% 145.70% 117.68% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 164,399 136,331 82,826 82,432 77,112 62,281 52,924 112.75%
  QoQ % 20.59% 64.60% 0.48% 6.90% 23.81% 17.68% -
  Horiz. % 310.63% 257.60% 156.50% 155.75% 145.70% 117.68% 100.00%
NOSH 342,500 296,372 285,607 284,249 285,600 259,504 230,106 30.33%
  QoQ % 15.56% 3.77% 0.48% -0.47% 10.06% 12.78% -
  Horiz. % 148.84% 128.80% 124.12% 123.53% 124.12% 112.78% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.62 % 7.83 % 9.38 % 10.50 % 10.03 % 9.33 % 7.92 % -2.54%
  QoQ % -2.68% -16.52% -10.67% 4.69% 7.50% 17.80% -
  Horiz. % 96.21% 98.86% 118.43% 132.58% 126.64% 117.80% 100.00%
ROE 1.83 % 2.22 % 3.69 % 5.52 % 4.63 % 4.21 % 4.09 % -41.47%
  QoQ % -17.57% -39.84% -33.15% 19.22% 9.98% 2.93% -
  Horiz. % 44.74% 54.28% 90.22% 134.96% 113.20% 102.93% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.99 14.65 12.82 16.25 14.04 12.84 13.32 3.32%
  QoQ % -4.51% 14.27% -21.11% 15.74% 9.35% -3.60% -
  Horiz. % 105.03% 109.98% 96.25% 122.00% 105.41% 96.40% 100.00%
EPS 0.88 1.02 1.07 1.60 1.25 1.01 0.94 -4.30%
  QoQ % -13.73% -4.67% -33.12% 28.00% 23.76% 7.45% -
  Horiz. % 93.62% 108.51% 113.83% 170.21% 132.98% 107.45% 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 0.4800 0.4600 0.2900 0.2900 0.2700 0.2400 0.2300 63.24%
  QoQ % 4.35% 58.62% 0.00% 7.41% 12.50% 4.35% -
  Horiz. % 208.70% 200.00% 126.09% 126.09% 117.39% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.00 4.53 3.82 4.82 4.18 3.48 3.20 34.62%
  QoQ % 10.38% 18.59% -20.75% 15.31% 20.11% 8.75% -
  Horiz. % 156.25% 141.56% 119.37% 150.62% 130.62% 108.75% 100.00%
EPS 0.31 0.32 0.32 0.47 0.37 0.27 0.23 22.00%
  QoQ % -3.12% 0.00% -31.91% 27.03% 37.04% 17.39% -
  Horiz. % 134.78% 139.13% 139.13% 204.35% 160.87% 117.39% 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 0.1715 0.1422 0.0864 0.0860 0.0804 0.0650 0.0552 112.77%
  QoQ % 20.60% 64.58% 0.47% 6.97% 23.69% 17.75% -
  Horiz. % 310.69% 257.61% 156.52% 155.80% 145.65% 117.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4600 1.4200 1.2500 0.8000 0.7000 0.5500 0.5000 -
P/RPS 10.43 9.69 9.75 4.92 4.99 4.28 3.75 97.65%
  QoQ % 7.64% -0.62% 98.17% -1.40% 16.59% 14.13% -
  Horiz. % 278.13% 258.40% 260.00% 131.20% 133.07% 114.13% 100.00%
P/EPS 165.91 139.22 116.82 50.00 56.00 54.46 53.19 113.33%
  QoQ % 19.17% 19.17% 133.64% -10.71% 2.83% 2.39% -
  Horiz. % 311.92% 261.74% 219.63% 94.00% 105.28% 102.39% 100.00%
EY 0.60 0.72 0.86 2.00 1.79 1.84 1.88 -53.27%
  QoQ % -16.67% -16.28% -57.00% 11.73% -2.72% -2.13% -
  Horiz. % 31.91% 38.30% 45.74% 106.38% 95.21% 97.87% 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 3.09 4.31 2.76 2.59 2.29 2.17 25.18%
  QoQ % -1.62% -28.31% 56.16% 6.56% 13.10% 5.53% -
  Horiz. % 140.09% 142.40% 198.62% 127.19% 119.35% 105.53% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 26/02/14 27/11/13 27/08/13 29/05/13 -
Price 0.9350 1.4000 1.4300 0.8050 0.8150 0.6100 0.5600 -
P/RPS 6.68 9.55 11.16 4.95 5.80 4.75 4.21 36.00%
  QoQ % -30.05% -14.43% 125.45% -14.66% 22.11% 12.83% -
  Horiz. % 158.67% 226.84% 265.08% 117.58% 137.77% 112.83% 100.00%
P/EPS 106.25 137.25 133.64 50.31 65.20 60.40 59.57 47.02%
  QoQ % -22.59% 2.70% 165.63% -22.84% 7.95% 1.39% -
  Horiz. % 178.36% 230.40% 224.34% 84.46% 109.45% 101.39% 100.00%
EY 0.94 0.73 0.75 1.99 1.53 1.66 1.68 -32.07%
  QoQ % 28.77% -2.67% -62.31% 30.07% -7.83% -1.19% -
  Horiz. % 55.95% 43.45% 44.64% 118.45% 91.07% 98.81% 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 1.95 3.04 4.93 2.78 3.02 2.54 2.43 -13.63%
  QoQ % -35.86% -38.34% 77.34% -7.95% 18.90% 4.53% -
  Horiz. % 80.25% 125.10% 202.88% 114.40% 124.28% 104.53% 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
 
 

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