Highlights

[OCK] YoY Quarter Result on 2017-09-30 [#3]

Stock [OCK]: OCK GROUP BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     15.20%    YoY -     26.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 117,235 131,053 109,783 125,238 101,919 83,695 47,931 16.06%
  YoY % -10.54% 19.37% -12.34% 22.88% 21.77% 74.62% -
  Horiz. % 244.59% 273.42% 229.04% 261.29% 212.64% 174.62% 100.00%
PBT 9,558 11,477 15,099 12,290 11,032 8,801 4,423 13.69%
  YoY % -16.72% -23.99% 22.86% 11.40% 25.35% 98.98% -
  Horiz. % 216.10% 259.48% 341.37% 277.87% 249.42% 198.98% 100.00%
Tax -1,461 -2,422 -5,456 -3,566 -3,232 -3,023 -772 11.21%
  YoY % 39.68% 55.61% -53.00% -10.33% -6.91% -291.58% -
  Horiz. % 189.25% 313.73% 706.74% 461.92% 418.65% 391.58% 100.00%
NP 8,097 9,055 9,643 8,724 7,800 5,778 3,651 14.18%
  YoY % -10.58% -6.10% 10.53% 11.85% 34.99% 58.26% -
  Horiz. % 221.77% 248.01% 264.12% 238.95% 213.64% 158.26% 100.00%
NP to SH 6,531 8,493 7,790 6,891 5,457 4,890 3,014 13.74%
  YoY % -23.10% 9.02% 13.05% 26.28% 11.60% 62.24% -
  Horiz. % 216.69% 281.79% 258.46% 228.63% 181.06% 162.24% 100.00%
Tax Rate 15.29 % 21.10 % 36.13 % 29.02 % 29.30 % 34.35 % 17.45 % -2.18%
  YoY % -27.54% -41.60% 24.50% -0.96% -14.70% 96.85% -
  Horiz. % 87.62% 120.92% 207.05% 166.30% 167.91% 196.85% 100.00%
Total Cost 109,138 121,998 100,140 116,514 94,119 77,917 44,280 16.21%
  YoY % -10.54% 21.83% -14.05% 23.79% 20.79% 75.96% -
  Horiz. % 246.47% 275.51% 226.15% 263.13% 212.55% 175.96% 100.00%
Net Worth 536,800 461,880 409,592 435,736 398,876 199,806 164,399 21.78%
  YoY % 16.22% 12.77% -6.00% 9.24% 99.63% 21.54% -
  Horiz. % 326.52% 280.95% 249.14% 265.05% 242.63% 121.54% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 536,800 461,880 409,592 435,736 398,876 199,806 164,399 21.78%
  YoY % 16.22% 12.77% -6.00% 9.24% 99.63% 21.54% -
  Horiz. % 326.52% 280.95% 249.14% 265.05% 242.63% 121.54% 100.00%
NOSH 958,572 871,472 871,472 871,472 830,992 525,806 342,500 18.69%
  YoY % 9.99% 0.00% 0.00% 4.87% 58.04% 53.52% -
  Horiz. % 279.88% 254.44% 254.44% 254.44% 242.63% 153.52% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.91 % 6.91 % 8.78 % 6.97 % 7.65 % 6.90 % 7.62 % -1.62%
  YoY % 0.00% -21.30% 25.97% -8.89% 10.87% -9.45% -
  Horiz. % 90.68% 90.68% 115.22% 91.47% 100.39% 90.55% 100.00%
ROE 1.22 % 1.84 % 1.90 % 1.58 % 1.37 % 2.45 % 1.83 % -6.53%
  YoY % -33.70% -3.16% 20.25% 15.33% -44.08% 33.88% -
  Horiz. % 66.67% 100.55% 103.83% 86.34% 74.86% 133.88% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.23 15.04 12.60 14.37 12.26 15.92 13.99 -2.21%
  YoY % -18.68% 19.37% -12.32% 17.21% -22.99% 13.80% -
  Horiz. % 87.42% 107.51% 90.06% 102.72% 87.63% 113.80% 100.00%
EPS 0.68 0.97 0.89 0.79 0.66 0.93 0.88 -4.20%
  YoY % -29.90% 8.99% 12.66% 19.70% -29.03% 5.68% -
  Horiz. % 77.27% 110.23% 101.14% 89.77% 75.00% 105.68% 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 0.5600 0.5300 0.4700 0.5000 0.4800 0.3800 0.4800 2.60%
  YoY % 5.66% 12.77% -6.00% 4.17% 26.32% -20.83% -
  Horiz. % 116.67% 110.42% 97.92% 104.17% 100.00% 79.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.23 13.67 11.45 13.07 10.63 8.73 5.00 16.06%
  YoY % -10.53% 19.39% -12.39% 22.95% 21.76% 74.60% -
  Horiz. % 244.60% 273.40% 229.00% 261.40% 212.60% 174.60% 100.00%
EPS 0.68 0.89 0.81 0.72 0.57 0.51 0.31 13.97%
  YoY % -23.60% 9.88% 12.50% 26.32% 11.76% 64.52% -
  Horiz. % 219.35% 287.10% 261.29% 232.26% 183.87% 164.52% 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 0.5600 0.4818 0.4273 0.4546 0.4161 0.2084 0.1715 21.78%
  YoY % 16.23% 12.75% -6.01% 9.25% 99.66% 21.52% -
  Horiz. % 326.53% 280.93% 249.15% 265.07% 242.62% 121.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4400 0.6000 0.5750 0.9050 0.8000 0.7600 1.4600 -
P/RPS 3.60 3.99 4.56 6.30 6.52 4.77 10.43 -16.23%
  YoY % -9.77% -12.50% -27.62% -3.37% 36.69% -54.27% -
  Horiz. % 34.52% 38.26% 43.72% 60.40% 62.51% 45.73% 100.00%
P/EPS 64.58 61.57 64.33 114.45 121.82 81.72 165.91 -14.54%
  YoY % 4.89% -4.29% -43.79% -6.05% 49.07% -50.74% -
  Horiz. % 38.92% 37.11% 38.77% 68.98% 73.43% 49.26% 100.00%
EY 1.55 1.62 1.55 0.87 0.82 1.22 0.60 17.12%
  YoY % -4.32% 4.52% 78.16% 6.10% -32.79% 103.33% -
  Horiz. % 258.33% 270.00% 258.33% 145.00% 136.67% 203.33% 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 0.79 1.13 1.22 1.81 1.67 2.00 3.04 -20.10%
  YoY % -30.09% -7.38% -32.60% 8.38% -16.50% -34.21% -
  Horiz. % 25.99% 37.17% 40.13% 59.54% 54.93% 65.79% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 21/11/19 28/11/18 28/11/17 30/11/16 27/11/15 27/11/14 -
Price 0.4300 0.5800 0.4300 0.8700 0.7900 0.7050 0.9350 -
P/RPS 3.52 3.86 3.41 6.05 6.44 4.43 6.68 -10.12%
  YoY % -8.81% 13.20% -43.64% -6.06% 45.37% -33.68% -
  Horiz. % 52.69% 57.78% 51.05% 90.57% 96.41% 66.32% 100.00%
P/EPS 63.11 59.51 48.10 110.02 120.30 75.81 106.25 -8.31%
  YoY % 6.05% 23.72% -56.28% -8.55% 58.69% -28.65% -
  Horiz. % 59.40% 56.01% 45.27% 103.55% 113.22% 71.35% 100.00%
EY 1.58 1.68 2.08 0.91 0.83 1.32 0.94 9.03%
  YoY % -5.95% -19.23% 128.57% 9.64% -37.12% 40.43% -
  Horiz. % 168.09% 178.72% 221.28% 96.81% 88.30% 140.43% 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 0.77 1.09 0.91 1.74 1.65 1.86 1.95 -14.33%
  YoY % -29.36% 19.78% -47.70% 5.45% -11.29% -4.62% -
  Horiz. % 39.49% 55.90% 46.67% 89.23% 84.62% 95.38% 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
 
 

685  395  567  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 SAPNRG 0.12+0.005 
 BINTAI 1.00+0.155 
 KANGER 0.18+0.01 
 TOPBLDS 0.105+0.02 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 ARMADA 0.35+0.03 
 MTRONIC 0.120.00 
 AT 0.19-0.005 

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