Highlights

[OCK] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 103,493 97,516 106,520 78,443 56,162 36,604 30,643 22.48%
  YoY % 6.13% -8.45% 35.79% 39.67% 53.43% 19.45% -
  Horiz. % 337.74% 318.23% 347.62% 255.99% 183.28% 119.45% 100.00%
PBT 8,234 8,793 9,096 5,740 5,175 4,525 3,238 16.82%
  YoY % -6.36% -3.33% 58.47% 10.92% 14.36% 39.75% -
  Horiz. % 254.29% 271.56% 280.91% 177.27% 159.82% 139.75% 100.00%
Tax -1,484 -1,790 -2,390 -1,204 -1,143 -1,093 -810 10.61%
  YoY % 17.09% 25.10% -98.50% -5.34% -4.57% -34.94% -
  Horiz. % 183.21% 220.99% 295.06% 148.64% 141.11% 134.94% 100.00%
NP 6,750 7,003 6,706 4,536 4,032 3,432 2,428 18.57%
  YoY % -3.61% 4.43% 47.84% 12.50% 17.48% 41.35% -
  Horiz. % 278.01% 288.43% 276.19% 186.82% 166.06% 141.35% 100.00%
NP to SH 5,335 5,130 4,723 3,710 3,062 3,056 2,163 16.23%
  YoY % 4.00% 8.62% 27.30% 21.16% 0.20% 41.29% -
  Horiz. % 246.65% 237.17% 218.35% 171.52% 141.56% 141.29% 100.00%
Tax Rate 18.02 % 20.36 % 26.28 % 20.98 % 22.09 % 24.15 % 25.02 % -5.32%
  YoY % -11.49% -22.53% 25.26% -5.02% -8.53% -3.48% -
  Horiz. % 72.02% 81.37% 105.04% 83.85% 88.29% 96.52% 100.00%
Total Cost 96,743 90,513 99,814 73,907 52,130 33,172 28,215 22.79%
  YoY % 6.88% -9.32% 35.05% 41.77% 57.15% 17.57% -
  Horiz. % 342.88% 320.80% 353.76% 261.94% 184.76% 117.57% 100.00%
Net Worth 427,021 409,592 419,822 347,319 190,055 82,826 52,924 41.60%
  YoY % 4.26% -2.44% 20.88% 82.75% 129.46% 56.50% -
  Horiz. % 806.85% 773.92% 793.25% 656.25% 359.11% 156.50% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 427,021 409,592 419,822 347,319 190,055 82,826 52,924 41.60%
  YoY % 4.26% -2.44% 20.88% 82.75% 129.46% 56.50% -
  Horiz. % 806.85% 773.92% 793.25% 656.25% 359.11% 156.50% 100.00%
NOSH 871,472 871,472 874,629 789,361 527,931 285,607 230,106 24.84%
  YoY % 0.00% -0.36% 10.80% 49.52% 84.84% 24.12% -
  Horiz. % 378.73% 378.73% 380.10% 343.04% 229.43% 124.12% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.52 % 7.18 % 6.30 % 5.78 % 7.18 % 9.38 % 7.92 % -3.19%
  YoY % -9.19% 13.97% 9.00% -19.50% -23.45% 18.43% -
  Horiz. % 82.32% 90.66% 79.55% 72.98% 90.66% 118.43% 100.00%
ROE 1.25 % 1.25 % 1.13 % 1.07 % 1.61 % 3.69 % 4.09 % -17.92%
  YoY % 0.00% 10.62% 5.61% -33.54% -56.37% -9.78% -
  Horiz. % 30.56% 30.56% 27.63% 26.16% 39.36% 90.22% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.88 11.19 12.18 9.94 10.64 12.82 13.32 -1.89%
  YoY % 6.17% -8.13% 22.54% -6.58% -17.00% -3.75% -
  Horiz. % 89.19% 84.01% 91.44% 74.62% 79.88% 96.25% 100.00%
EPS 0.61 0.59 0.54 0.47 0.58 1.07 0.94 -6.95%
  YoY % 3.39% 9.26% 14.89% -18.97% -45.79% 13.83% -
  Horiz. % 64.89% 62.77% 57.45% 50.00% 61.70% 113.83% 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 0.4900 0.4700 0.4800 0.4400 0.3600 0.2900 0.2300 13.43%
  YoY % 4.26% -2.08% 9.09% 22.22% 24.14% 26.09% -
  Horiz. % 213.04% 204.35% 208.70% 191.30% 156.52% 126.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.80 10.17 11.11 8.18 5.86 3.82 3.20 22.46%
  YoY % 6.19% -8.46% 35.82% 39.59% 53.40% 19.37% -
  Horiz. % 337.50% 317.81% 347.19% 255.63% 183.12% 119.37% 100.00%
EPS 0.56 0.54 0.49 0.39 0.32 0.32 0.23 15.98%
  YoY % 3.70% 10.20% 25.64% 21.87% 0.00% 39.13% -
  Horiz. % 243.48% 234.78% 213.04% 169.57% 139.13% 139.13% 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 0.4455 0.4273 0.4380 0.3623 0.1983 0.0864 0.0552 41.61%
  YoY % 4.26% -2.44% 20.89% 82.70% 129.51% 56.52% -
  Horiz. % 807.07% 774.09% 793.48% 656.34% 359.24% 156.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5800 0.8050 0.9200 0.7750 0.8900 1.2500 0.5000 -
P/RPS 4.88 7.19 7.55 7.80 8.37 9.75 3.75 4.49%
  YoY % -32.13% -4.77% -3.21% -6.81% -14.15% 160.00% -
  Horiz. % 130.13% 191.73% 201.33% 208.00% 223.20% 260.00% 100.00%
P/EPS 94.74 136.75 170.37 164.89 153.45 116.82 53.19 10.09%
  YoY % -30.72% -19.73% 3.32% 7.46% 31.36% 119.63% -
  Horiz. % 178.12% 257.10% 320.30% 310.00% 288.49% 219.63% 100.00%
EY 1.06 0.73 0.59 0.61 0.65 0.86 1.88 -9.10%
  YoY % 45.21% 23.73% -3.28% -6.15% -24.42% -54.26% -
  Horiz. % 56.38% 38.83% 31.38% 32.45% 34.57% 45.74% 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 1.18 1.71 1.92 1.76 2.47 4.31 2.17 -9.65%
  YoY % -30.99% -10.94% 9.09% -28.74% -42.69% 98.62% -
  Horiz. % 54.38% 78.80% 88.48% 81.11% 113.82% 198.62% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 30/05/17 25/05/16 27/05/15 29/05/14 29/05/13 -
Price 0.4350 0.6600 0.9200 0.8100 0.8500 1.4300 0.5600 -
P/RPS 3.66 5.90 7.55 8.15 7.99 11.16 4.21 -2.31%
  YoY % -37.97% -21.85% -7.36% 2.00% -28.41% 165.08% -
  Horiz. % 86.94% 140.14% 179.33% 193.59% 189.79% 265.08% 100.00%
P/EPS 71.06 112.12 170.37 172.34 146.55 133.64 59.57 2.98%
  YoY % -36.62% -34.19% -1.14% 17.60% 9.66% 124.34% -
  Horiz. % 119.29% 188.22% 286.00% 289.31% 246.01% 224.34% 100.00%
EY 1.41 0.89 0.59 0.58 0.68 0.75 1.68 -2.88%
  YoY % 58.43% 50.85% 1.72% -14.71% -9.33% -55.36% -
  Horiz. % 83.93% 52.98% 35.12% 34.52% 40.48% 44.64% 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 0.89 1.40 1.92 1.84 2.36 4.93 2.43 -15.41%
  YoY % -36.43% -27.08% 4.35% -22.03% -52.13% 102.88% -
  Horiz. % 36.63% 57.61% 79.01% 75.72% 97.12% 202.88% 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
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