Highlights

[OCK] YoY Quarter Result on 2015-06-30 [#2]

Stock [OCK]: OCK GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     67.64%    YoY -     69.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 115,548 119,264 114,011 70,273 43,430 33,317 33,353 23.00%
  YoY % -3.12% 4.61% 62.24% 61.81% 30.35% -0.11% -
  Horiz. % 346.44% 357.58% 341.83% 210.69% 130.21% 99.89% 100.00%
PBT 8,742 11,450 9,420 6,691 4,590 4,147 4,442 11.94%
  YoY % -23.65% 21.55% 40.79% 45.77% 10.68% -6.64% -
  Horiz. % 196.80% 257.77% 212.07% 150.63% 103.33% 93.36% 100.00%
Tax -1,607 -3,382 -2,812 -1,671 -1,191 -1,038 -1,062 7.14%
  YoY % 52.48% -20.27% -68.28% -40.30% -14.74% 2.26% -
  Horiz. % 151.32% 318.46% 264.78% 157.34% 112.15% 97.74% 100.00%
NP 7,135 8,068 6,608 5,020 3,399 3,109 3,380 13.25%
  YoY % -11.56% 22.09% 31.63% 47.69% 9.33% -8.02% -
  Horiz. % 211.09% 238.70% 195.50% 148.52% 100.56% 91.98% 100.00%
NP to SH 4,221 5,982 5,457 5,133 3,023 2,621 3,150 5.00%
  YoY % -29.44% 9.62% 6.31% 69.80% 15.34% -16.79% -
  Horiz. % 134.00% 189.90% 173.24% 162.95% 95.97% 83.21% 100.00%
Tax Rate 18.38 % 29.54 % 29.85 % 24.97 % 25.95 % 25.03 % 23.91 % -4.29%
  YoY % -37.78% -1.04% 19.54% -3.78% 3.68% 4.68% -
  Horiz. % 76.87% 123.55% 124.84% 104.43% 108.53% 104.68% 100.00%
Total Cost 108,413 111,196 107,403 65,253 40,031 30,208 29,973 23.88%
  YoY % -2.50% 3.53% 64.59% 63.01% 32.52% 0.78% -
  Horiz. % 361.70% 370.99% 358.33% 217.71% 133.56% 100.78% 100.00%
Net Worth 409,592 427,021 347,982 195,794 136,331 62,281 598 196.71%
  YoY % -4.08% 22.71% 77.73% 43.62% 118.90% 10,307.05% -
  Horiz. % 68,441.96% 71,354.39% 58,147.12% 32,716.88% 22,780.67% 10,407.05% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 409,592 427,021 347,982 195,794 136,331 62,281 598 196.71%
  YoY % -4.08% 22.71% 77.73% 43.62% 118.90% 10,307.05% -
  Horiz. % 68,441.96% 71,354.39% 58,147.12% 32,716.88% 22,780.67% 10,407.05% 100.00%
NOSH 871,472 871,473 790,869 529,175 296,372 259,504 4,274 142.50%
  YoY % -0.00% 10.19% 49.45% 78.55% 14.21% 5,970.77% -
  Horiz. % 20,386.94% 20,386.94% 18,501.33% 12,379.34% 6,933.24% 6,070.77% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.17 % 6.76 % 5.80 % 7.14 % 7.83 % 9.33 % 10.13 % -7.93%
  YoY % -8.73% 16.55% -18.77% -8.81% -16.08% -7.90% -
  Horiz. % 60.91% 66.73% 57.26% 70.48% 77.30% 92.10% 100.00%
ROE 1.03 % 1.40 % 1.57 % 2.62 % 2.22 % 4.21 % 526.36 % -64.62%
  YoY % -26.43% -10.83% -40.08% 18.02% -47.27% -99.20% -
  Horiz. % 0.20% 0.27% 0.30% 0.50% 0.42% 0.80% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.26 13.69 14.42 13.28 14.65 12.84 780.25 -49.28%
  YoY % -3.14% -5.06% 8.58% -9.35% 14.10% -98.35% -
  Horiz. % 1.70% 1.75% 1.85% 1.70% 1.88% 1.65% 100.00%
EPS 0.48 0.69 0.69 0.97 1.02 1.01 73.69 -56.77%
  YoY % -30.43% 0.00% -28.87% -4.90% 0.99% -98.63% -
  Horiz. % 0.65% 0.94% 0.94% 1.32% 1.38% 1.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4700 0.4900 0.4400 0.3700 0.4600 0.2400 0.1400 22.35%
  YoY % -4.08% 11.36% 18.92% -19.57% 91.67% 71.43% -
  Horiz. % 335.71% 350.00% 314.29% 264.29% 328.57% 171.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.05 12.44 11.89 7.33 4.53 3.48 3.48 22.99%
  YoY % -3.14% 4.63% 62.21% 61.81% 30.17% 0.00% -
  Horiz. % 346.26% 357.47% 341.67% 210.63% 130.17% 100.00% 100.00%
EPS 0.44 0.62 0.57 0.54 0.32 0.27 0.33 4.91%
  YoY % -29.03% 8.77% 5.56% 68.75% 18.52% -18.18% -
  Horiz. % 133.33% 187.88% 172.73% 163.64% 96.97% 81.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4273 0.4455 0.3630 0.2043 0.1422 0.0650 0.0006 198.68%
  YoY % -4.09% 22.73% 77.68% 43.67% 118.77% 10,733.33% -
  Horiz. % 71,216.66% 74,249.99% 60,500.00% 34,050.00% 23,700.00% 10,833.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 0.6750 0.9600 0.8100 0.8300 1.4200 0.5500 0.0000 -
P/RPS 5.09 7.01 5.62 6.25 9.69 4.28 0.00 -
  YoY % -27.39% 24.73% -10.08% -35.50% 126.40% 0.00% -
  Horiz. % 118.93% 163.79% 131.31% 146.03% 226.40% 100.00% -
P/EPS 139.36 139.86 117.39 85.57 139.22 54.46 0.00 -
  YoY % -0.36% 19.14% 37.19% -38.54% 155.64% 0.00% -
  Horiz. % 255.89% 256.81% 215.55% 157.12% 255.64% 100.00% -
EY 0.72 0.72 0.85 1.17 0.72 1.84 0.00 -
  YoY % 0.00% -15.29% -27.35% 62.50% -60.87% 0.00% -
  Horiz. % 39.13% 39.13% 46.20% 63.59% 39.13% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.96 1.84 2.24 3.09 2.29 0.00 -
  YoY % -26.53% 6.52% -17.86% -27.51% 34.93% 0.00% -
  Horiz. % 62.88% 85.59% 80.35% 97.82% 134.93% 100.00% -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 26/08/15 28/08/14 27/08/13 29/08/12 -
Price 0.6250 0.9000 0.7850 0.7100 1.4000 0.6100 0.4800 -
P/RPS 4.71 6.58 5.45 5.35 9.55 4.75 0.06 106.86%
  YoY % -28.42% 20.73% 1.87% -43.98% 101.05% 7,816.67% -
  Horiz. % 7,850.00% 10,966.67% 9,083.33% 8,916.67% 15,916.67% 7,916.67% 100.00%
P/EPS 129.04 131.11 113.77 73.20 137.25 60.40 0.65 141.43%
  YoY % -1.58% 15.24% 55.42% -46.67% 127.24% 9,192.31% -
  Horiz. % 19,852.31% 20,170.77% 17,503.08% 11,261.54% 21,115.38% 9,292.31% 100.00%
EY 0.77 0.76 0.88 1.37 0.73 1.66 153.52 -58.61%
  YoY % 1.32% -13.64% -35.77% 87.67% -56.02% -98.92% -
  Horiz. % 0.50% 0.50% 0.57% 0.89% 0.48% 1.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.33 1.84 1.78 1.92 3.04 2.54 3.43 -14.60%
  YoY % -27.72% 3.37% -7.29% -36.84% 19.69% -25.95% -
  Horiz. % 38.78% 53.64% 51.90% 55.98% 88.63% 74.05% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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