Highlights

[OCK] QoQ Quarter Result on 2015-03-31 [#1]

Stock [OCK]: OCK GROUP BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -52.83%    YoY -     0.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 105,773 83,695 70,273 56,162 57,927 47,931 43,430 80.73%
  QoQ % 26.38% 19.10% 25.13% -3.05% 20.85% 10.36% -
  Horiz. % 243.55% 192.71% 161.81% 129.32% 133.38% 110.36% 100.00%
PBT 16,667 8,801 6,691 5,175 10,217 4,423 4,590 135.69%
  QoQ % 89.38% 31.53% 29.29% -49.35% 131.00% -3.64% -
  Horiz. % 363.12% 191.74% 145.77% 112.75% 222.59% 96.36% 100.00%
Tax -4,344 -3,023 -1,671 -1,143 -3,645 -772 -1,191 136.39%
  QoQ % -43.70% -80.91% -46.19% 68.64% -372.15% 35.18% -
  Horiz. % 364.74% 253.82% 140.30% 95.97% 306.05% 64.82% 100.00%
NP 12,323 5,778 5,020 4,032 6,572 3,651 3,399 135.45%
  QoQ % 113.27% 15.10% 24.50% -38.65% 80.01% 7.41% -
  Horiz. % 362.55% 169.99% 147.69% 118.62% 193.35% 107.41% 100.00%
NP to SH 12,518 4,890 5,133 3,062 6,492 3,014 3,023 157.20%
  QoQ % 155.99% -4.73% 67.64% -52.83% 115.39% -0.30% -
  Horiz. % 414.09% 161.76% 169.80% 101.29% 214.75% 99.70% 100.00%
Tax Rate 26.06 % 34.35 % 24.97 % 22.09 % 35.68 % 17.45 % 25.95 % 0.28%
  QoQ % -24.13% 37.57% 13.04% -38.09% 104.47% -32.76% -
  Horiz. % 100.42% 132.37% 96.22% 85.13% 137.50% 67.24% 100.00%
Total Cost 93,450 77,917 65,253 52,130 51,355 44,280 40,031 75.71%
  QoQ % 19.94% 19.41% 25.17% 1.51% 15.98% 10.61% -
  Horiz. % 233.44% 194.64% 163.01% 130.22% 128.29% 110.61% 100.00%
Net Worth 238,536 199,806 195,794 190,055 142,851 164,399 136,331 45.05%
  QoQ % 19.38% 2.05% 3.02% 33.04% -13.11% 20.59% -
  Horiz. % 174.97% 146.56% 143.62% 139.41% 104.78% 120.59% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 238,536 199,806 195,794 190,055 142,851 164,399 136,331 45.05%
  QoQ % 19.38% 2.05% 3.02% 33.04% -13.11% 20.59% -
  Horiz. % 174.97% 146.56% 143.62% 139.41% 104.78% 120.59% 100.00%
NOSH 554,736 525,806 529,175 527,931 408,146 342,500 296,372 51.71%
  QoQ % 5.50% -0.64% 0.24% 29.35% 19.17% 15.56% -
  Horiz. % 187.18% 177.41% 178.55% 178.13% 137.71% 115.56% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.65 % 6.90 % 7.14 % 7.18 % 11.35 % 7.62 % 7.83 % 30.24%
  QoQ % 68.84% -3.36% -0.56% -36.74% 48.95% -2.68% -
  Horiz. % 148.79% 88.12% 91.19% 91.70% 144.96% 97.32% 100.00%
ROE 5.25 % 2.45 % 2.62 % 1.61 % 4.54 % 1.83 % 2.22 % 77.22%
  QoQ % 114.29% -6.49% 62.73% -64.54% 148.09% -17.57% -
  Horiz. % 236.49% 110.36% 118.02% 72.52% 204.50% 82.43% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.07 15.92 13.28 10.64 14.19 13.99 14.65 19.16%
  QoQ % 19.79% 19.88% 24.81% -25.02% 1.43% -4.51% -
  Horiz. % 130.17% 108.67% 90.65% 72.63% 96.86% 95.49% 100.00%
EPS 2.26 0.93 0.97 0.58 1.59 0.88 1.02 69.71%
  QoQ % 143.01% -4.12% 67.24% -63.52% 80.68% -13.73% -
  Horiz. % 221.57% 91.18% 95.10% 56.86% 155.88% 86.27% 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 0.4300 0.3800 0.3700 0.3600 0.3500 0.4800 0.4600 -4.38%
  QoQ % 13.16% 2.70% 2.78% 2.86% -27.08% 4.35% -
  Horiz. % 93.48% 82.61% 80.43% 78.26% 76.09% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.03 8.73 7.33 5.86 6.04 5.00 4.53 80.70%
  QoQ % 26.35% 19.10% 25.09% -2.98% 20.80% 10.38% -
  Horiz. % 243.49% 192.72% 161.81% 129.36% 133.33% 110.38% 100.00%
EPS 1.31 0.51 0.54 0.32 0.68 0.31 0.32 155.25%
  QoQ % 156.86% -5.56% 68.75% -52.94% 119.35% -3.12% -
  Horiz. % 409.38% 159.38% 168.75% 100.00% 212.50% 96.88% 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 0.2488 0.2084 0.2043 0.1983 0.1490 0.1715 0.1422 45.05%
  QoQ % 19.39% 2.01% 3.03% 33.09% -13.12% 20.60% -
  Horiz. % 174.96% 146.55% 143.67% 139.45% 104.78% 120.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.6750 0.7600 0.8300 0.8900 0.8000 1.4600 1.4200 -
P/RPS 3.54 4.77 6.25 8.37 5.64 10.43 9.69 -48.80%
  QoQ % -25.79% -23.68% -25.33% 48.40% -45.93% 7.64% -
  Horiz. % 36.53% 49.23% 64.50% 86.38% 58.20% 107.64% 100.00%
P/EPS 29.91 81.72 85.57 153.45 50.30 165.91 139.22 -64.03%
  QoQ % -63.40% -4.50% -44.24% 205.07% -69.68% 19.17% -
  Horiz. % 21.48% 58.70% 61.46% 110.22% 36.13% 119.17% 100.00%
EY 3.34 1.22 1.17 0.65 1.99 0.60 0.72 177.37%
  QoQ % 173.77% 4.27% 80.00% -67.34% 231.67% -16.67% -
  Horiz. % 463.89% 169.44% 162.50% 90.28% 276.39% 83.33% 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 1.57 2.00 2.24 2.47 2.29 3.04 3.09 -36.25%
  QoQ % -21.50% -10.71% -9.31% 7.86% -24.67% -1.62% -
  Horiz. % 50.81% 64.72% 72.49% 79.94% 74.11% 98.38% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 27/05/15 26/02/15 27/11/14 28/08/14 -
Price 0.7000 0.7050 0.7100 0.8500 0.9000 0.9350 1.4000 -
P/RPS 3.67 4.43 5.35 7.99 6.34 6.68 9.55 -47.05%
  QoQ % -17.16% -17.20% -33.04% 26.03% -5.09% -30.05% -
  Horiz. % 38.43% 46.39% 56.02% 83.66% 66.39% 69.95% 100.00%
P/EPS 31.02 75.81 73.20 146.55 56.58 106.25 137.25 -62.80%
  QoQ % -59.08% 3.57% -50.05% 159.01% -46.75% -22.59% -
  Horiz. % 22.60% 55.23% 53.33% 106.78% 41.22% 77.41% 100.00%
EY 3.22 1.32 1.37 0.68 1.77 0.94 0.73 168.23%
  QoQ % 143.94% -3.65% 101.47% -61.58% 88.30% 28.77% -
  Horiz. % 441.10% 180.82% 187.67% 93.15% 242.47% 128.77% 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 1.63 1.86 1.92 2.36 2.57 1.95 3.04 -33.93%
  QoQ % -12.37% -3.12% -18.64% -8.17% 31.79% -35.86% -
  Horiz. % 53.62% 61.18% 63.16% 77.63% 84.54% 64.14% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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