Highlights

[OCK] QoQ Quarter Result on 2016-03-31 [#1]

Stock [OCK]: OCK GROUP BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -70.36%    YoY -     21.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 107,140 101,919 114,011 78,443 105,773 83,695 70,273 32.30%
  QoQ % 5.12% -10.61% 45.34% -25.84% 26.38% 19.10% -
  Horiz. % 152.46% 145.03% 162.24% 111.63% 150.52% 119.10% 100.00%
PBT 15,507 11,032 9,420 5,740 16,667 8,801 6,691 74.68%
  QoQ % 40.56% 17.11% 64.11% -65.56% 89.38% 31.53% -
  Horiz. % 231.76% 164.88% 140.79% 85.79% 249.10% 131.53% 100.00%
Tax -4,095 -3,232 -2,812 -1,204 -4,344 -3,023 -1,671 81.28%
  QoQ % -26.70% -14.94% -133.55% 72.28% -43.70% -80.91% -
  Horiz. % 245.06% 193.42% 168.28% 72.05% 259.96% 180.91% 100.00%
NP 11,412 7,800 6,608 4,536 12,323 5,778 5,020 72.46%
  QoQ % 46.31% 18.04% 45.68% -63.19% 113.27% 15.10% -
  Horiz. % 227.33% 155.38% 131.63% 90.36% 245.48% 115.10% 100.00%
NP to SH 11,950 5,457 5,457 3,710 12,518 4,890 5,133 75.21%
  QoQ % 118.98% 0.00% 47.09% -70.36% 155.99% -4.73% -
  Horiz. % 232.81% 106.31% 106.31% 72.28% 243.87% 95.27% 100.00%
Tax Rate 26.41 % 29.30 % 29.85 % 20.98 % 26.06 % 34.35 % 24.97 % 3.79%
  QoQ % -9.86% -1.84% 42.28% -19.49% -24.13% 37.57% -
  Horiz. % 105.77% 117.34% 119.54% 84.02% 104.37% 137.57% 100.00%
Total Cost 95,728 94,119 107,403 73,907 93,450 77,917 65,253 28.96%
  QoQ % 1.71% -12.37% 45.32% -20.91% 19.94% 19.41% -
  Horiz. % 146.70% 144.24% 164.59% 113.26% 143.21% 119.41% 100.00%
Net Worth 419,062 398,876 347,982 347,319 238,536 199,806 195,794 65.70%
  QoQ % 5.06% 14.63% 0.19% 45.60% 19.38% 2.05% -
  Horiz. % 214.03% 203.72% 177.73% 177.39% 121.83% 102.05% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 419,062 398,876 347,982 347,319 238,536 199,806 195,794 65.70%
  QoQ % 5.06% 14.63% 0.19% 45.60% 19.38% 2.05% -
  Horiz. % 214.03% 203.72% 177.73% 177.39% 121.83% 102.05% 100.00%
NOSH 873,046 830,992 790,869 789,361 554,736 525,806 529,175 39.41%
  QoQ % 5.06% 5.07% 0.19% 42.29% 5.50% -0.64% -
  Horiz. % 164.98% 157.04% 149.45% 149.17% 104.83% 99.36% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.65 % 7.65 % 5.80 % 5.78 % 11.65 % 6.90 % 7.14 % 30.39%
  QoQ % 39.22% 31.90% 0.35% -50.39% 68.84% -3.36% -
  Horiz. % 149.16% 107.14% 81.23% 80.95% 163.17% 96.64% 100.00%
ROE 2.85 % 1.37 % 1.57 % 1.07 % 5.25 % 2.45 % 2.62 % 5.74%
  QoQ % 108.03% -12.74% 46.73% -79.62% 114.29% -6.49% -
  Horiz. % 108.78% 52.29% 59.92% 40.84% 200.38% 93.51% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.27 12.26 14.42 9.94 19.07 15.92 13.28 -5.11%
  QoQ % 0.08% -14.98% 45.07% -47.88% 19.79% 19.88% -
  Horiz. % 92.39% 92.32% 108.58% 74.85% 143.60% 119.88% 100.00%
EPS 1.45 0.66 0.69 0.47 2.26 0.93 0.97 30.58%
  QoQ % 119.70% -4.35% 46.81% -79.20% 143.01% -4.12% -
  Horiz. % 149.48% 68.04% 71.13% 48.45% 232.99% 95.88% 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 0.4800 0.4800 0.4400 0.4400 0.4300 0.3800 0.3700 18.85%
  QoQ % 0.00% 9.09% 0.00% 2.33% 13.16% 2.70% -
  Horiz. % 129.73% 129.73% 118.92% 118.92% 116.22% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.18 10.63 11.89 8.18 11.03 8.73 7.33 32.33%
  QoQ % 5.17% -10.60% 45.35% -25.84% 26.35% 19.10% -
  Horiz. % 152.52% 145.02% 162.21% 111.60% 150.48% 119.10% 100.00%
EPS 1.25 0.57 0.57 0.39 1.31 0.51 0.54 74.54%
  QoQ % 119.30% 0.00% 46.15% -70.23% 156.86% -5.56% -
  Horiz. % 231.48% 105.56% 105.56% 72.22% 242.59% 94.44% 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 0.4372 0.4161 0.3630 0.3623 0.2488 0.2084 0.2043 65.68%
  QoQ % 5.07% 14.63% 0.19% 45.62% 19.39% 2.01% -
  Horiz. % 214.00% 203.67% 177.68% 177.34% 121.78% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7600 0.8000 0.8100 0.7750 0.6750 0.7600 0.8300 -
P/RPS 6.19 6.52 5.62 7.80 3.54 4.77 6.25 -0.64%
  QoQ % -5.06% 16.01% -27.95% 120.34% -25.79% -23.68% -
  Horiz. % 99.04% 104.32% 89.92% 124.80% 56.64% 76.32% 100.00%
P/EPS 55.52 121.82 117.39 164.89 29.91 81.72 85.57 -24.96%
  QoQ % -54.42% 3.77% -28.81% 451.29% -63.40% -4.50% -
  Horiz. % 64.88% 142.36% 137.19% 192.70% 34.95% 95.50% 100.00%
EY 1.80 0.82 0.85 0.61 3.34 1.22 1.17 33.09%
  QoQ % 119.51% -3.53% 39.34% -81.74% 173.77% 4.27% -
  Horiz. % 153.85% 70.09% 72.65% 52.14% 285.47% 104.27% 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 1.58 1.67 1.84 1.76 1.57 2.00 2.24 -20.68%
  QoQ % -5.39% -9.24% 4.55% 12.10% -21.50% -10.71% -
  Horiz. % 70.54% 74.55% 82.14% 78.57% 70.09% 89.29% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 29/08/16 25/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.8300 0.7900 0.7850 0.8100 0.7000 0.7050 0.7100 -
P/RPS 6.76 6.44 5.45 8.15 3.67 4.43 5.35 16.79%
  QoQ % 4.97% 18.17% -33.13% 122.07% -17.16% -17.20% -
  Horiz. % 126.36% 120.37% 101.87% 152.34% 68.60% 82.80% 100.00%
P/EPS 60.64 120.30 113.77 172.34 31.02 75.81 73.20 -11.74%
  QoQ % -49.59% 5.74% -33.99% 455.58% -59.08% 3.57% -
  Horiz. % 82.84% 164.34% 155.42% 235.44% 42.38% 103.57% 100.00%
EY 1.65 0.83 0.88 0.58 3.22 1.32 1.37 13.14%
  QoQ % 98.80% -5.68% 51.72% -81.99% 143.94% -3.65% -
  Horiz. % 120.44% 60.58% 64.23% 42.34% 235.04% 96.35% 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 1.73 1.65 1.78 1.84 1.63 1.86 1.92 -6.68%
  QoQ % 4.85% -7.30% -3.26% 12.88% -12.37% -3.12% -
  Horiz. % 90.10% 85.94% 92.71% 95.83% 84.90% 96.88% 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
 
 

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