Highlights

[OCK] YoY Quarter Result on 2020-03-31 [#1]

Stock [OCK]: OCK GROUP BHD
Announcement Date 21-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -9.04%    YoY -     23.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 109,186 103,493 97,516 106,520 78,443 56,162 36,604 19.96%
  YoY % 5.50% 6.13% -8.45% 35.79% 39.67% 53.43% -
  Horiz. % 298.29% 282.74% 266.41% 291.01% 214.30% 153.43% 100.00%
PBT 8,390 8,234 8,793 9,096 5,740 5,175 4,525 10.83%
  YoY % 1.89% -6.36% -3.33% 58.47% 10.92% 14.36% -
  Horiz. % 185.41% 181.97% 194.32% 201.02% 126.85% 114.36% 100.00%
Tax -1,373 -1,484 -1,790 -2,390 -1,204 -1,143 -1,093 3.87%
  YoY % 7.48% 17.09% 25.10% -98.50% -5.34% -4.57% -
  Horiz. % 125.62% 135.77% 163.77% 218.66% 110.16% 104.57% 100.00%
NP 7,017 6,750 7,003 6,706 4,536 4,032 3,432 12.65%
  YoY % 3.96% -3.61% 4.43% 47.84% 12.50% 17.48% -
  Horiz. % 204.46% 196.68% 204.05% 195.40% 132.17% 117.48% 100.00%
NP to SH 6,578 5,335 5,130 4,723 3,710 3,062 3,056 13.62%
  YoY % 23.30% 4.00% 8.62% 27.30% 21.16% 0.20% -
  Horiz. % 215.25% 174.57% 167.87% 154.55% 121.40% 100.20% 100.00%
Tax Rate 16.36 % 18.02 % 20.36 % 26.28 % 20.98 % 22.09 % 24.15 % -6.28%
  YoY % -9.21% -11.49% -22.53% 25.26% -5.02% -8.53% -
  Horiz. % 67.74% 74.62% 84.31% 108.82% 86.87% 91.47% 100.00%
Total Cost 102,169 96,743 90,513 99,814 73,907 52,130 33,172 20.60%
  YoY % 5.61% 6.88% -9.32% 35.05% 41.77% 57.15% -
  Horiz. % 308.00% 291.64% 272.86% 300.90% 222.80% 157.15% 100.00%
Net Worth 546,386 427,021 409,592 419,822 347,319 190,055 82,826 36.91%
  YoY % 27.95% 4.26% -2.44% 20.88% 82.75% 129.46% -
  Horiz. % 659.68% 515.56% 494.52% 506.87% 419.34% 229.46% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 546,386 427,021 409,592 419,822 347,319 190,055 82,826 36.91%
  YoY % 27.95% 4.26% -2.44% 20.88% 82.75% 129.46% -
  Horiz. % 659.68% 515.56% 494.52% 506.87% 419.34% 229.46% 100.00%
NOSH 958,572 871,472 871,472 874,629 789,361 527,931 285,607 22.34%
  YoY % 9.99% 0.00% -0.36% 10.80% 49.52% 84.84% -
  Horiz. % 335.63% 305.13% 305.13% 306.23% 276.38% 184.84% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.43 % 6.52 % 7.18 % 6.30 % 5.78 % 7.18 % 9.38 % -6.09%
  YoY % -1.38% -9.19% 13.97% 9.00% -19.50% -23.45% -
  Horiz. % 68.55% 69.51% 76.55% 67.16% 61.62% 76.55% 100.00%
ROE 1.20 % 1.25 % 1.25 % 1.13 % 1.07 % 1.61 % 3.69 % -17.06%
  YoY % -4.00% 0.00% 10.62% 5.61% -33.54% -56.37% -
  Horiz. % 32.52% 33.88% 33.88% 30.62% 29.00% 43.63% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.39 11.88 11.19 12.18 9.94 10.64 12.82 -1.95%
  YoY % -4.12% 6.17% -8.13% 22.54% -6.58% -17.00% -
  Horiz. % 88.85% 92.67% 87.29% 95.01% 77.54% 83.00% 100.00%
EPS 0.69 0.61 0.59 0.54 0.47 0.58 1.07 -7.04%
  YoY % 13.11% 3.39% 9.26% 14.89% -18.97% -45.79% -
  Horiz. % 64.49% 57.01% 55.14% 50.47% 43.93% 54.21% 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 0.5700 0.4900 0.4700 0.4800 0.4400 0.3600 0.2900 11.91%
  YoY % 16.33% 4.26% -2.08% 9.09% 22.22% 24.14% -
  Horiz. % 196.55% 168.97% 162.07% 165.52% 151.72% 124.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.39 10.80 10.17 11.11 8.18 5.86 3.82 19.95%
  YoY % 5.46% 6.19% -8.46% 35.82% 39.59% 53.40% -
  Horiz. % 298.17% 282.72% 266.23% 290.84% 214.14% 153.40% 100.00%
EPS 0.69 0.56 0.54 0.49 0.39 0.32 0.32 13.65%
  YoY % 23.21% 3.70% 10.20% 25.64% 21.87% 0.00% -
  Horiz. % 215.62% 175.00% 168.75% 153.13% 121.88% 100.00% 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 0.5700 0.4455 0.4273 0.4380 0.3623 0.1983 0.0864 36.91%
  YoY % 27.95% 4.26% -2.44% 20.89% 82.70% 129.51% -
  Horiz. % 659.72% 515.62% 494.56% 506.94% 419.33% 229.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4150 0.5800 0.8050 0.9200 0.7750 0.8900 1.2500 -
P/RPS 3.64 4.88 7.19 7.55 7.80 8.37 9.75 -15.13%
  YoY % -25.41% -32.13% -4.77% -3.21% -6.81% -14.15% -
  Horiz. % 37.33% 50.05% 73.74% 77.44% 80.00% 85.85% 100.00%
P/EPS 60.48 94.74 136.75 170.37 164.89 153.45 116.82 -10.38%
  YoY % -36.16% -30.72% -19.73% 3.32% 7.46% 31.36% -
  Horiz. % 51.77% 81.10% 117.06% 145.84% 141.15% 131.36% 100.00%
EY 1.65 1.06 0.73 0.59 0.61 0.65 0.86 11.46%
  YoY % 55.66% 45.21% 23.73% -3.28% -6.15% -24.42% -
  Horiz. % 191.86% 123.26% 84.88% 68.60% 70.93% 75.58% 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 0.73 1.18 1.71 1.92 1.76 2.47 4.31 -25.60%
  YoY % -38.14% -30.99% -10.94% 9.09% -28.74% -42.69% -
  Horiz. % 16.94% 27.38% 39.68% 44.55% 40.84% 57.31% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 29/05/19 30/05/18 30/05/17 25/05/16 27/05/15 29/05/14 -
Price 0.5650 0.4350 0.6600 0.9200 0.8100 0.8500 1.4300 -
P/RPS 4.96 3.66 5.90 7.55 8.15 7.99 11.16 -12.63%
  YoY % 35.52% -37.97% -21.85% -7.36% 2.00% -28.41% -
  Horiz. % 44.44% 32.80% 52.87% 67.65% 73.03% 71.59% 100.00%
P/EPS 82.33 71.06 112.12 170.37 172.34 146.55 133.64 -7.75%
  YoY % 15.86% -36.62% -34.19% -1.14% 17.60% 9.66% -
  Horiz. % 61.61% 53.17% 83.90% 127.48% 128.96% 109.66% 100.00%
EY 1.21 1.41 0.89 0.59 0.58 0.68 0.75 8.29%
  YoY % -14.18% 58.43% 50.85% 1.72% -14.71% -9.33% -
  Horiz. % 161.33% 188.00% 118.67% 78.67% 77.33% 90.67% 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 0.99 0.89 1.40 1.92 1.84 2.36 4.93 -23.46%
  YoY % 11.24% -36.43% -27.08% 4.35% -22.03% -52.13% -
  Horiz. % 20.08% 18.05% 28.40% 38.95% 37.32% 47.87% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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