[OCK] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 35.47%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 269,566 127,402 484,232 348,518 229,810 113,355 473,093 -31.34%
PBT 22,744 11,335 38,725 28,031 19,523 9,805 35,893 -26.28%
Tax -4,268 -2,198 -5,676 -5,334 -3,336 -1,419 -5,812 -18.65%
NP 18,476 9,137 33,049 22,697 16,187 8,386 30,081 -27.80%
-
NP to SH 15,429 7,401 25,945 19,100 14,099 7,171 25,622 -28.75%
-
Tax Rate 18.77% 19.39% 14.66% 19.03% 17.09% 14.47% 16.19% -
Total Cost 251,090 118,265 451,183 325,821 213,623 104,969 443,012 -31.58%
-
Net Worth 632,704 601,069 590,508 590,495 579,948 569,397 536,801 11.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 5,272 - - - - -
Div Payout % - - 20.32% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 632,704 601,069 590,508 590,495 579,948 569,397 536,801 11.61%
NOSH 1,054,507 1,054,507 1,054,479 1,054,456 1,054,452 1,054,440 958,573 6.58%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.85% 7.17% 6.83% 6.51% 7.04% 7.40% 6.36% -
ROE 2.44% 1.23% 4.39% 3.23% 2.43% 1.26% 4.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.56 12.08 45.92 33.05 21.79 10.75 49.35 -35.58%
EPS 1.46 0.70 2.46 1.81 1.34 0.68 2.67 -33.20%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.57 0.56 0.56 0.55 0.54 0.56 4.72%
Adjusted Per Share Value based on latest NOSH - 1,054,456
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.25 11.93 45.36 32.64 21.53 10.62 44.31 -31.33%
EPS 1.45 0.69 2.43 1.79 1.32 0.67 2.40 -28.59%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.5926 0.563 0.5531 0.5531 0.5432 0.5333 0.5028 11.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.37 0.425 0.46 0.485 0.44 0.49 0.45 -
P/RPS 1.45 3.52 1.00 1.47 2.02 4.56 0.91 36.53%
P/EPS 25.29 60.55 18.70 26.78 32.91 72.05 16.84 31.23%
EY 3.95 1.65 5.35 3.73 3.04 1.39 5.94 -23.87%
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.82 0.87 0.80 0.91 0.80 -15.66%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 24/02/22 24/11/21 27/08/21 27/05/21 25/02/21 -
Price 0.415 0.395 0.40 0.465 0.455 0.48 0.495 -
P/RPS 1.62 3.27 0.87 1.41 2.09 4.47 1.00 38.05%
P/EPS 28.36 56.28 16.26 25.67 34.03 70.58 18.52 32.95%
EY 3.53 1.78 6.15 3.90 2.94 1.42 5.40 -24.73%
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.71 0.83 0.83 0.89 0.88 -15.00%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment