Highlights

[OCK] QoQ Quarter Result on 2014-12-31 [#4]

Stock [OCK]: OCK GROUP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     115.39%    YoY -     42.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 83,695 70,273 56,162 57,927 47,931 43,430 36,604 73.47%
  QoQ % 19.10% 25.13% -3.05% 20.85% 10.36% 18.65% -
  Horiz. % 228.65% 191.98% 153.43% 158.25% 130.94% 118.65% 100.00%
PBT 8,801 6,691 5,175 10,217 4,423 4,590 4,525 55.75%
  QoQ % 31.53% 29.29% -49.35% 131.00% -3.64% 1.44% -
  Horiz. % 194.50% 147.87% 114.36% 225.79% 97.75% 101.44% 100.00%
Tax -3,023 -1,671 -1,143 -3,645 -772 -1,191 -1,093 96.91%
  QoQ % -80.91% -46.19% 68.64% -372.15% 35.18% -8.97% -
  Horiz. % 276.58% 152.88% 104.57% 333.49% 70.63% 108.97% 100.00%
NP 5,778 5,020 4,032 6,572 3,651 3,399 3,432 41.48%
  QoQ % 15.10% 24.50% -38.65% 80.01% 7.41% -0.96% -
  Horiz. % 168.36% 146.27% 117.48% 191.49% 106.38% 99.04% 100.00%
NP to SH 4,890 5,133 3,062 6,492 3,014 3,023 3,056 36.77%
  QoQ % -4.73% 67.64% -52.83% 115.39% -0.30% -1.08% -
  Horiz. % 160.01% 167.96% 100.20% 212.43% 98.63% 98.92% 100.00%
Tax Rate 34.35 % 24.97 % 22.09 % 35.68 % 17.45 % 25.95 % 24.15 % 26.45%
  QoQ % 37.57% 13.04% -38.09% 104.47% -32.76% 7.45% -
  Horiz. % 142.24% 103.40% 91.47% 147.74% 72.26% 107.45% 100.00%
Total Cost 77,917 65,253 52,130 51,355 44,280 40,031 33,172 76.61%
  QoQ % 19.41% 25.17% 1.51% 15.98% 10.61% 20.68% -
  Horiz. % 234.89% 196.71% 157.15% 154.81% 133.49% 120.68% 100.00%
Net Worth 199,806 195,794 190,055 142,851 164,399 136,331 82,826 79.77%
  QoQ % 2.05% 3.02% 33.04% -13.11% 20.59% 64.60% -
  Horiz. % 241.24% 236.39% 229.46% 172.47% 198.49% 164.60% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 199,806 195,794 190,055 142,851 164,399 136,331 82,826 79.77%
  QoQ % 2.05% 3.02% 33.04% -13.11% 20.59% 64.60% -
  Horiz. % 241.24% 236.39% 229.46% 172.47% 198.49% 164.60% 100.00%
NOSH 525,806 529,175 527,931 408,146 342,500 296,372 285,607 50.16%
  QoQ % -0.64% 0.24% 29.35% 19.17% 15.56% 3.77% -
  Horiz. % 184.10% 185.28% 184.84% 142.90% 119.92% 103.77% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.90 % 7.14 % 7.18 % 11.35 % 7.62 % 7.83 % 9.38 % -18.50%
  QoQ % -3.36% -0.56% -36.74% 48.95% -2.68% -16.52% -
  Horiz. % 73.56% 76.12% 76.55% 121.00% 81.24% 83.48% 100.00%
ROE 2.45 % 2.62 % 1.61 % 4.54 % 1.83 % 2.22 % 3.69 % -23.87%
  QoQ % -6.49% 62.73% -64.54% 148.09% -17.57% -39.84% -
  Horiz. % 66.40% 71.00% 43.63% 123.04% 49.59% 60.16% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.92 13.28 10.64 14.19 13.99 14.65 12.82 15.52%
  QoQ % 19.88% 24.81% -25.02% 1.43% -4.51% 14.27% -
  Horiz. % 124.18% 103.59% 83.00% 110.69% 109.13% 114.27% 100.00%
EPS 0.93 0.97 0.58 1.59 0.88 1.02 1.07 -8.92%
  QoQ % -4.12% 67.24% -63.52% 80.68% -13.73% -4.67% -
  Horiz. % 86.92% 90.65% 54.21% 148.60% 82.24% 95.33% 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 0.3800 0.3700 0.3600 0.3500 0.4800 0.4600 0.2900 19.73%
  QoQ % 2.70% 2.78% 2.86% -27.08% 4.35% 58.62% -
  Horiz. % 131.03% 127.59% 124.14% 120.69% 165.52% 158.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.73 7.33 5.86 6.04 5.00 4.53 3.82 73.41%
  QoQ % 19.10% 25.09% -2.98% 20.80% 10.38% 18.59% -
  Horiz. % 228.53% 191.88% 153.40% 158.12% 130.89% 118.59% 100.00%
EPS 0.51 0.54 0.32 0.68 0.31 0.32 0.32 36.40%
  QoQ % -5.56% 68.75% -52.94% 119.35% -3.12% 0.00% -
  Horiz. % 159.38% 168.75% 100.00% 212.50% 96.88% 100.00% 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 0.2084 0.2043 0.1983 0.1490 0.1715 0.1422 0.0864 79.76%
  QoQ % 2.01% 3.03% 33.09% -13.12% 20.60% 64.58% -
  Horiz. % 241.20% 236.46% 229.51% 172.45% 198.50% 164.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.7600 0.8300 0.8900 0.8000 1.4600 1.4200 1.2500 -
P/RPS 4.77 6.25 8.37 5.64 10.43 9.69 9.75 -37.88%
  QoQ % -23.68% -25.33% 48.40% -45.93% 7.64% -0.62% -
  Horiz. % 48.92% 64.10% 85.85% 57.85% 106.97% 99.38% 100.00%
P/EPS 81.72 85.57 153.45 50.30 165.91 139.22 116.82 -21.18%
  QoQ % -4.50% -44.24% 205.07% -69.68% 19.17% 19.17% -
  Horiz. % 69.95% 73.25% 131.36% 43.06% 142.02% 119.17% 100.00%
EY 1.22 1.17 0.65 1.99 0.60 0.72 0.86 26.23%
  QoQ % 4.27% 80.00% -67.34% 231.67% -16.67% -16.28% -
  Horiz. % 141.86% 136.05% 75.58% 231.40% 69.77% 83.72% 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 2.00 2.24 2.47 2.29 3.04 3.09 4.31 -40.03%
  QoQ % -10.71% -9.31% 7.86% -24.67% -1.62% -28.31% -
  Horiz. % 46.40% 51.97% 57.31% 53.13% 70.53% 71.69% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 27/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.7050 0.7100 0.8500 0.9000 0.9350 1.4000 1.4300 -
P/RPS 4.43 5.35 7.99 6.34 6.68 9.55 11.16 -45.96%
  QoQ % -17.20% -33.04% 26.03% -5.09% -30.05% -14.43% -
  Horiz. % 39.70% 47.94% 71.59% 56.81% 59.86% 85.57% 100.00%
P/EPS 75.81 73.20 146.55 56.58 106.25 137.25 133.64 -31.45%
  QoQ % 3.57% -50.05% 159.01% -46.75% -22.59% 2.70% -
  Horiz. % 56.73% 54.77% 109.66% 42.34% 79.50% 102.70% 100.00%
EY 1.32 1.37 0.68 1.77 0.94 0.73 0.75 45.72%
  QoQ % -3.65% 101.47% -61.58% 88.30% 28.77% -2.67% -
  Horiz. % 176.00% 182.67% 90.67% 236.00% 125.33% 97.33% 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 1.86 1.92 2.36 2.57 1.95 3.04 4.93 -47.76%
  QoQ % -3.12% -18.64% -8.17% 31.79% -35.86% -38.34% -
  Horiz. % 37.73% 38.95% 47.87% 52.13% 39.55% 61.66% 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
 
 

695  391  564  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.12+0.005 
 BINTAI 1.00+0.155 
 KANGER 0.18+0.01 
 KNM 0.21+0.005 
 TOPBLDS 0.105+0.02 
 TRIVE 0.0150.00 
 ARMADA 0.36+0.04 
 AT 0.19-0.005 
 MTRONIC 0.120.00 

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