Highlights

[OCK] QoQ Quarter Result on 2017-12-31 [#4]

Stock [OCK]: OCK GROUP BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     1.20%    YoY -     -41.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 109,783 115,548 97,516 134,406 125,238 119,264 106,520 2.03%
  QoQ % -4.99% 18.49% -27.45% 7.32% 5.01% 11.96% -
  Horiz. % 103.06% 108.48% 91.55% 126.18% 117.57% 111.96% 100.00%
PBT 15,099 8,742 8,793 11,094 12,290 11,450 9,096 40.15%
  QoQ % 72.72% -0.58% -20.74% -9.73% 7.34% 25.88% -
  Horiz. % 166.00% 96.11% 96.67% 121.97% 135.11% 125.88% 100.00%
Tax -5,456 -1,607 -1,790 -3,053 -3,566 -3,382 -2,390 73.29%
  QoQ % -239.51% 10.22% 41.37% 14.39% -5.44% -41.51% -
  Horiz. % 228.28% 67.24% 74.90% 127.74% 149.21% 141.51% 100.00%
NP 9,643 7,135 7,003 8,041 8,724 8,068 6,706 27.37%
  QoQ % 35.15% 1.88% -12.91% -7.83% 8.13% 20.31% -
  Horiz. % 143.80% 106.40% 104.43% 119.91% 130.09% 120.31% 100.00%
NP to SH 7,790 4,221 5,130 6,974 6,891 5,982 4,723 39.56%
  QoQ % 84.55% -17.72% -26.44% 1.20% 15.20% 26.66% -
  Horiz. % 164.94% 89.37% 108.62% 147.66% 145.90% 126.66% 100.00%
Tax Rate 36.13 % 18.38 % 20.36 % 27.52 % 29.02 % 29.54 % 26.28 % 23.62%
  QoQ % 96.57% -9.72% -26.02% -5.17% -1.76% 12.40% -
  Horiz. % 137.48% 69.94% 77.47% 104.72% 110.43% 112.40% 100.00%
Total Cost 100,140 108,413 90,513 126,365 116,514 111,196 99,814 0.22%
  QoQ % -7.63% 19.78% -28.37% 8.45% 4.78% 11.40% -
  Horiz. % 100.33% 108.62% 90.68% 126.60% 116.73% 111.40% 100.00%
Net Worth 409,592 409,592 409,592 427,021 435,736 427,021 419,822 -1.63%
  QoQ % 0.00% 0.00% -4.08% -2.00% 2.04% 1.71% -
  Horiz. % 97.56% 97.56% 97.56% 101.71% 103.79% 101.71% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 87 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 1.25 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 409,592 409,592 409,592 427,021 435,736 427,021 419,822 -1.63%
  QoQ % 0.00% 0.00% -4.08% -2.00% 2.04% 1.71% -
  Horiz. % 97.56% 97.56% 97.56% 101.71% 103.79% 101.71% 100.00%
NOSH 871,472 871,472 871,472 871,472 871,472 871,473 874,629 -0.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -0.36% -
  Horiz. % 99.64% 99.64% 99.64% 99.64% 99.64% 99.64% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.78 % 6.17 % 7.18 % 5.98 % 6.97 % 6.76 % 6.30 % 24.74%
  QoQ % 42.30% -14.07% 20.07% -14.20% 3.11% 7.30% -
  Horiz. % 139.37% 97.94% 113.97% 94.92% 110.63% 107.30% 100.00%
ROE 1.90 % 1.03 % 1.25 % 1.63 % 1.58 % 1.40 % 1.13 % 41.36%
  QoQ % 84.47% -17.60% -23.31% 3.16% 12.86% 23.89% -
  Horiz. % 168.14% 91.15% 110.62% 144.25% 139.82% 123.89% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.60 13.26 11.19 15.42 14.37 13.69 12.18 2.28%
  QoQ % -4.98% 18.50% -27.43% 7.31% 4.97% 12.40% -
  Horiz. % 103.45% 108.87% 91.87% 126.60% 117.98% 112.40% 100.00%
EPS 0.89 0.48 0.59 0.80 0.79 0.69 0.54 39.49%
  QoQ % 85.42% -18.64% -26.25% 1.27% 14.49% 27.78% -
  Horiz. % 164.81% 88.89% 109.26% 148.15% 146.30% 127.78% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4700 0.4700 0.4700 0.4900 0.5000 0.4900 0.4800 -1.39%
  QoQ % 0.00% 0.00% -4.08% -2.00% 2.04% 2.08% -
  Horiz. % 97.92% 97.92% 97.92% 102.08% 104.17% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.45 12.05 10.17 14.02 13.07 12.44 11.11 2.03%
  QoQ % -4.98% 18.49% -27.46% 7.27% 5.06% 11.97% -
  Horiz. % 103.06% 108.46% 91.54% 126.19% 117.64% 111.97% 100.00%
EPS 0.81 0.44 0.54 0.73 0.72 0.62 0.49 39.76%
  QoQ % 84.09% -18.52% -26.03% 1.39% 16.13% 26.53% -
  Horiz. % 165.31% 89.80% 110.20% 148.98% 146.94% 126.53% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4273 0.4273 0.4273 0.4455 0.4546 0.4455 0.4380 -1.63%
  QoQ % 0.00% 0.00% -4.09% -2.00% 2.04% 1.71% -
  Horiz. % 97.56% 97.56% 97.56% 101.71% 103.79% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.5750 0.6750 0.8050 0.9000 0.9050 0.9600 0.9200 -
P/RPS 4.56 5.09 7.19 5.84 6.30 7.01 7.55 -28.53%
  QoQ % -10.41% -29.21% 23.12% -7.30% -10.13% -7.15% -
  Horiz. % 60.40% 67.42% 95.23% 77.35% 83.44% 92.85% 100.00%
P/EPS 64.33 139.36 136.75 112.46 114.45 139.86 170.37 -47.73%
  QoQ % -53.84% 1.91% 21.60% -1.74% -18.17% -17.91% -
  Horiz. % 37.76% 81.80% 80.27% 66.01% 67.18% 82.09% 100.00%
EY 1.55 0.72 0.73 0.89 0.87 0.72 0.59 90.28%
  QoQ % 115.28% -1.37% -17.98% 2.30% 20.83% 22.03% -
  Horiz. % 262.71% 122.03% 123.73% 150.85% 147.46% 122.03% 100.00%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.22 1.44 1.71 1.84 1.81 1.96 1.92 -26.07%
  QoQ % -15.28% -15.79% -7.07% 1.66% -7.65% 2.08% -
  Horiz. % 63.54% 75.00% 89.06% 95.83% 94.27% 102.08% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 30/05/17 -
Price 0.4300 0.6250 0.6600 0.8250 0.8700 0.9000 0.9200 -
P/RPS 3.41 4.71 5.90 5.35 6.05 6.58 7.55 -41.10%
  QoQ % -27.60% -20.17% 10.28% -11.57% -8.05% -12.85% -
  Horiz. % 45.17% 62.38% 78.15% 70.86% 80.13% 87.15% 100.00%
P/EPS 48.10 129.04 112.12 103.09 110.02 131.11 170.37 -56.93%
  QoQ % -62.72% 15.09% 8.76% -6.30% -16.09% -23.04% -
  Horiz. % 28.23% 75.74% 65.81% 60.51% 64.58% 76.96% 100.00%
EY 2.08 0.77 0.89 0.97 0.91 0.76 0.59 131.46%
  QoQ % 170.13% -13.48% -8.25% 6.59% 19.74% 28.81% -
  Horiz. % 352.54% 130.51% 150.85% 164.41% 154.24% 128.81% 100.00%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.91 1.33 1.40 1.68 1.74 1.84 1.92 -39.18%
  QoQ % -31.58% -5.00% -16.67% -3.45% -5.43% -4.17% -
  Horiz. % 47.40% 69.27% 72.92% 87.50% 90.62% 95.83% 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
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