Highlights

[OCK] YoY Quarter Result on 2013-09-30 [#3]

Stock [OCK]: OCK GROUP BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     36.21%    YoY -     14.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Revenue 101,919 83,695 47,931 40,102 37,673 0  -  -
  YoY % 21.77% 74.62% 19.52% 6.45% 0.00% - -
  Horiz. % 270.54% 222.16% 127.23% 106.45% 100.00% - -
PBT 11,032 8,801 4,423 4,942 4,440 0  -  -
  YoY % 25.35% 98.98% -10.50% 11.31% 0.00% - -
  Horiz. % 248.47% 198.22% 99.62% 111.31% 100.00% - -
Tax -3,232 -3,023 -772 -918 -1,059 0  -  -
  YoY % -6.91% -291.58% 15.90% 13.31% 0.00% - -
  Horiz. % 305.19% 285.46% 72.90% 86.69% 100.00% - -
NP 7,800 5,778 3,651 4,024 3,381 0  -  -
  YoY % 34.99% 58.26% -9.27% 19.02% 0.00% - -
  Horiz. % 230.70% 170.90% 107.99% 119.02% 100.00% - -
NP to SH 5,457 4,890 3,014 3,570 3,120 0  -  -
  YoY % 11.60% 62.24% -15.57% 14.42% 0.00% - -
  Horiz. % 174.90% 156.73% 96.60% 114.42% 100.00% - -
Tax Rate 29.30 % 34.35 % 17.45 % 18.58 % 23.85 % - %  -  % -
  YoY % -14.70% 96.85% -6.08% -22.10% 0.00% - -
  Horiz. % 122.85% 144.03% 73.17% 77.90% 100.00% - -
Total Cost 94,119 77,917 44,280 36,078 34,292 0  -  -
  YoY % 20.79% 75.96% 22.73% 5.21% 0.00% - -
  Horiz. % 274.46% 227.22% 129.13% 105.21% 100.00% - -
Net Worth 398,876 199,806 164,399 77,112 50,015 -  -  -
  YoY % 99.63% 21.54% 113.20% 54.18% 0.00% - -
  Horiz. % 797.51% 399.49% 328.70% 154.18% 100.00% - -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Div - - - - 1,190 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 38.17 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Net Worth 398,876 199,806 164,399 77,112 50,015 -  -  -
  YoY % 99.63% 21.54% 113.20% 54.18% 0.00% - -
  Horiz. % 797.51% 399.49% 328.70% 154.18% 100.00% - -
NOSH 830,992 525,806 342,500 285,600 238,167 -  -  -
  YoY % 58.04% 53.52% 19.92% 19.92% 0.00% - -
  Horiz. % 348.91% 220.77% 143.81% 119.92% 100.00% - -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
NP Margin 7.65 % 6.90 % 7.62 % 10.03 % 8.97 % - %  -  % -
  YoY % 10.87% -9.45% -24.03% 11.82% 0.00% - -
  Horiz. % 85.28% 76.92% 84.95% 111.82% 100.00% - -
ROE 1.37 % 2.45 % 1.83 % 4.63 % 6.24 % - %  -  % -
  YoY % -44.08% 33.88% -60.48% -25.80% 0.00% - -
  Horiz. % 21.96% 39.26% 29.33% 74.20% 100.00% - -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
RPS 12.26 15.92 13.99 14.04 15.82 -  -  -
  YoY % -22.99% 13.80% -0.36% -11.25% 0.00% - -
  Horiz. % 77.50% 100.63% 88.43% 88.75% 100.00% - -
EPS 0.66 0.93 0.88 1.25 1.31 0.00  -  -
  YoY % -29.03% 5.68% -29.60% -4.58% 0.00% - -
  Horiz. % 50.38% 70.99% 67.18% 95.42% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.50 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4800 0.3800 0.4800 0.2700 0.2100 -  -  -
  YoY % 26.32% -20.83% 77.78% 28.57% 0.00% - -
  Horiz. % 228.57% 180.95% 228.57% 128.57% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 958,572
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
RPS 10.63 8.73 5.00 4.18 3.93 -  -  -
  YoY % 21.76% 74.60% 19.62% 6.36% 0.00% - -
  Horiz. % 270.48% 222.14% 127.23% 106.36% 100.00% - -
EPS 0.57 0.51 0.31 0.37 0.33 0.00  -  -
  YoY % 11.76% 64.52% -16.22% 12.12% 0.00% - -
  Horiz. % 172.73% 154.55% 93.94% 112.12% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.12 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4161 0.2084 0.1715 0.0804 0.0522 -  -  -
  YoY % 99.66% 21.52% 113.31% 54.02% 0.00% - -
  Horiz. % 797.13% 399.23% 328.54% 154.02% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -  -  -
Price 0.8000 0.7600 1.4600 0.7000 0.4600 0.0000  -  -
P/RPS 6.52 4.77 10.43 4.99 2.91 0.00  -  -
  YoY % 36.69% -54.27% 109.02% 71.48% 0.00% - -
  Horiz. % 224.05% 163.92% 358.42% 171.48% 100.00% - -
P/EPS 121.82 81.72 165.91 56.00 35.11 0.00  -  -
  YoY % 49.07% -50.74% 196.27% 59.50% 0.00% - -
  Horiz. % 346.97% 232.75% 472.54% 159.50% 100.00% - -
EY 0.82 1.22 0.60 1.79 2.85 0.00  -  -
  YoY % -32.79% 103.33% -66.48% -37.19% 0.00% - -
  Horiz. % 28.77% 42.81% 21.05% 62.81% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.09 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.67 2.00 3.04 2.59 2.19 0.00  -  -
  YoY % -16.50% -34.21% 17.37% 18.26% 0.00% - -
  Horiz. % 76.26% 91.32% 138.81% 118.26% 100.00% - -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Date 30/11/16 27/11/15 27/11/14 27/11/13 22/11/12 -  -  -
Price 0.7900 0.7050 0.9350 0.8150 0.4700 0.0000  -  -
P/RPS 6.44 4.43 6.68 5.80 2.97 0.00  -  -
  YoY % 45.37% -33.68% 15.17% 95.29% 0.00% - -
  Horiz. % 216.84% 149.16% 224.92% 195.29% 100.00% - -
P/EPS 120.30 75.81 106.25 65.20 35.88 0.00  -  -
  YoY % 58.69% -28.65% 62.96% 81.72% 0.00% - -
  Horiz. % 335.28% 211.29% 296.13% 181.72% 100.00% - -
EY 0.83 1.32 0.94 1.53 2.79 0.00  -  -
  YoY % -37.12% 40.43% -38.56% -45.16% 0.00% - -
  Horiz. % 29.75% 47.31% 33.69% 54.84% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.06 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.65 1.86 1.95 3.02 2.24 0.00  -  -
  YoY % -11.29% -4.62% -35.43% 34.82% 0.00% - -
  Horiz. % 73.66% 83.04% 87.05% 134.82% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

722  390  551  755 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 SAPNRG 0.125+0.01 
 BINTAI 1.06+0.215 
 KANGER 0.175+0.005 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TOPBLDS 0.105+0.02 
 TRIVE 0.0150.00 
 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