Highlights

[OCK] YoY Quarter Result on 2017-12-31 [#4]

Stock [OCK]: OCK GROUP BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     1.20%    YoY -     -41.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 123,320 134,505 134,406 107,140 105,773 57,927 46,196 17.77%
  YoY % -8.32% 0.07% 25.45% 1.29% 82.60% 25.39% -
  Horiz. % 266.95% 291.16% 290.95% 231.92% 228.97% 125.39% 100.00%
PBT 10,504 13,209 11,094 15,507 16,667 10,217 7,345 6.14%
  YoY % -20.48% 19.06% -28.46% -6.96% 63.13% 39.10% -
  Horiz. % 143.01% 179.84% 151.04% 211.12% 226.92% 139.10% 100.00%
Tax -2,616 -5,737 -3,053 -4,095 -4,344 -3,645 -2,494 0.80%
  YoY % 54.40% -87.91% 25.45% 5.73% -19.18% -46.15% -
  Horiz. % 104.89% 230.03% 122.41% 164.19% 174.18% 146.15% 100.00%
NP 7,888 7,472 8,041 11,412 12,323 6,572 4,851 8.44%
  YoY % 5.57% -7.08% -29.54% -7.39% 87.51% 35.48% -
  Horiz. % 162.61% 154.03% 165.76% 235.25% 254.03% 135.48% 100.00%
NP to SH 7,232 6,918 6,974 11,950 12,518 6,492 4,548 8.03%
  YoY % 4.54% -0.80% -41.64% -4.54% 92.82% 42.74% -
  Horiz. % 159.01% 152.11% 153.34% 262.75% 275.24% 142.74% 100.00%
Tax Rate 24.90 % 43.43 % 27.52 % 26.41 % 26.06 % 35.68 % 33.96 % -5.04%
  YoY % -42.67% 57.81% 4.20% 1.34% -26.96% 5.06% -
  Horiz. % 73.32% 127.89% 81.04% 77.77% 76.74% 105.06% 100.00%
Total Cost 115,432 127,033 126,365 95,728 93,450 51,355 41,345 18.65%
  YoY % -9.13% 0.53% 32.00% 2.44% 81.97% 24.21% -
  Horiz. % 279.19% 307.25% 305.64% 231.53% 226.02% 124.21% 100.00%
Net Worth 517,629 427,021 427,021 419,062 238,536 142,851 82,432 35.81%
  YoY % 21.22% 0.00% 1.90% 75.68% 66.98% 73.29% -
  Horiz. % 627.94% 518.03% 518.03% 508.37% 289.37% 173.29% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 87 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 1.25 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 517,629 427,021 427,021 419,062 238,536 142,851 82,432 35.81%
  YoY % 21.22% 0.00% 1.90% 75.68% 66.98% 73.29% -
  Horiz. % 627.94% 518.03% 518.03% 508.37% 289.37% 173.29% 100.00%
NOSH 958,572 871,472 871,472 873,046 554,736 408,146 284,249 22.45%
  YoY % 9.99% 0.00% -0.18% 57.38% 35.92% 43.59% -
  Horiz. % 337.23% 306.59% 306.59% 307.14% 195.16% 143.59% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.40 % 5.56 % 5.98 % 10.65 % 11.65 % 11.35 % 10.50 % -7.92%
  YoY % 15.11% -7.02% -43.85% -8.58% 2.64% 8.10% -
  Horiz. % 60.95% 52.95% 56.95% 101.43% 110.95% 108.10% 100.00%
ROE 1.40 % 1.62 % 1.63 % 2.85 % 5.25 % 4.54 % 5.52 % -20.43%
  YoY % -13.58% -0.61% -42.81% -45.71% 15.64% -17.75% -
  Horiz. % 25.36% 29.35% 29.53% 51.63% 95.11% 82.25% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.86 15.43 15.42 12.27 19.07 14.19 16.25 -3.82%
  YoY % -16.66% 0.06% 25.67% -35.66% 34.39% -12.68% -
  Horiz. % 79.14% 94.95% 94.89% 75.51% 117.35% 87.32% 100.00%
EPS 0.75 0.79 0.80 1.45 2.26 1.59 1.60 -11.86%
  YoY % -5.06% -1.25% -44.83% -35.84% 42.14% -0.62% -
  Horiz. % 46.88% 49.38% 50.00% 90.62% 141.25% 99.38% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5400 0.4900 0.4900 0.4800 0.4300 0.3500 0.2900 10.91%
  YoY % 10.20% 0.00% 2.08% 11.63% 22.86% 20.69% -
  Horiz. % 186.21% 168.97% 168.97% 165.52% 148.28% 120.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.86 14.03 14.02 11.18 11.03 6.04 4.82 17.76%
  YoY % -8.34% 0.07% 25.40% 1.36% 82.62% 25.31% -
  Horiz. % 266.80% 291.08% 290.87% 231.95% 228.84% 125.31% 100.00%
EPS 0.75 0.72 0.73 1.25 1.31 0.68 0.47 8.10%
  YoY % 4.17% -1.37% -41.60% -4.58% 92.65% 44.68% -
  Horiz. % 159.57% 153.19% 155.32% 265.96% 278.72% 144.68% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5400 0.4455 0.4455 0.4372 0.2488 0.1490 0.0860 35.81%
  YoY % 21.21% 0.00% 1.90% 75.72% 66.98% 73.26% -
  Horiz. % 627.91% 518.02% 518.02% 508.37% 289.30% 173.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.5850 0.4250 0.9000 0.7600 0.6750 0.8000 0.8000 -
P/RPS 4.55 2.75 5.84 6.19 3.54 5.64 4.92 -1.29%
  YoY % 65.45% -52.91% -5.65% 74.86% -37.23% 14.63% -
  Horiz. % 92.48% 55.89% 118.70% 125.81% 71.95% 114.63% 100.00%
P/EPS 77.54 53.54 112.46 55.52 29.91 50.30 50.00 7.58%
  YoY % 44.83% -52.39% 102.56% 85.62% -40.54% 0.60% -
  Horiz. % 155.08% 107.08% 224.92% 111.04% 59.82% 100.60% 100.00%
EY 1.29 1.87 0.89 1.80 3.34 1.99 2.00 -7.04%
  YoY % -31.02% 110.11% -50.56% -46.11% 67.84% -0.50% -
  Horiz. % 64.50% 93.50% 44.50% 90.00% 167.00% 99.50% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.08 0.87 1.84 1.58 1.57 2.29 2.76 -14.47%
  YoY % 24.14% -52.72% 16.46% 0.64% -31.44% -17.03% -
  Horiz. % 39.13% 31.52% 66.67% 57.25% 56.88% 82.97% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 27/02/17 29/02/16 26/02/15 26/02/14 -
Price 0.5800 0.5600 0.8250 0.8300 0.7000 0.9000 0.8050 -
P/RPS 4.51 3.63 5.35 6.76 3.67 6.34 4.95 -1.54%
  YoY % 24.24% -32.15% -20.86% 84.20% -42.11% 28.08% -
  Horiz. % 91.11% 73.33% 108.08% 136.57% 74.14% 128.08% 100.00%
P/EPS 76.88 70.54 103.09 60.64 31.02 56.58 50.31 7.32%
  YoY % 8.99% -31.57% 70.00% 95.49% -45.17% 12.46% -
  Horiz. % 152.81% 140.21% 204.91% 120.53% 61.66% 112.46% 100.00%
EY 1.30 1.42 0.97 1.65 3.22 1.77 1.99 -6.85%
  YoY % -8.45% 46.39% -41.21% -48.76% 81.92% -11.06% -
  Horiz. % 65.33% 71.36% 48.74% 82.91% 161.81% 88.94% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.07 1.14 1.68 1.73 1.63 2.57 2.78 -14.71%
  YoY % -6.14% -32.14% -2.89% 6.13% -36.58% -7.55% -
  Horiz. % 38.49% 41.01% 60.43% 62.23% 58.63% 92.45% 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
 
 

498  417  643  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205-0.005 
 BIOHLDG 0.365+0.01 
 LAMBO 0.0350.00 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 AEM 0.18+0.005 
 PARKSON 0.17+0.01 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 VSOLAR 0.04-0.005 

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