[OCK] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 31.33%
YoY- -8.67%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 348,518 229,810 113,355 473,093 334,428 217,193 109,186 116.63%
PBT 28,031 19,523 9,805 35,893 25,615 16,057 8,390 123.32%
Tax -5,334 -3,336 -1,419 -5,812 -3,722 -2,261 -1,373 146.92%
NP 22,697 16,187 8,386 30,081 21,893 13,796 7,017 118.55%
-
NP to SH 19,100 14,099 7,171 25,622 19,510 12,979 6,578 103.39%
-
Tax Rate 19.03% 17.09% 14.47% 16.19% 14.53% 14.08% 16.36% -
Total Cost 325,821 213,623 104,969 443,012 312,535 203,397 102,169 116.50%
-
Net Worth 590,495 579,948 569,397 536,801 536,800 546,386 546,386 5.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 590,495 579,948 569,397 536,801 536,800 546,386 546,386 5.30%
NOSH 1,054,456 1,054,452 1,054,440 958,573 958,572 958,572 958,572 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.51% 7.04% 7.40% 6.36% 6.55% 6.35% 6.43% -
ROE 3.23% 2.43% 1.26% 4.77% 3.63% 2.38% 1.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.05 21.79 10.75 49.35 34.89 22.66 11.39 103.30%
EPS 1.81 1.34 0.68 2.67 2.04 1.35 0.69 90.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.54 0.56 0.56 0.57 0.57 -1.17%
Adjusted Per Share Value based on latest NOSH - 958,573
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.50 21.43 10.57 44.12 31.19 20.26 10.18 116.66%
EPS 1.78 1.31 0.67 2.39 1.82 1.21 0.61 104.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5507 0.5409 0.531 0.5006 0.5006 0.5096 0.5096 5.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.485 0.44 0.49 0.45 0.44 0.56 0.415 -
P/RPS 1.47 2.02 4.56 0.91 1.26 2.47 3.64 -45.33%
P/EPS 26.78 32.91 72.05 16.84 21.62 41.36 60.48 -41.87%
EY 3.73 3.04 1.39 5.94 4.63 2.42 1.65 72.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.91 0.80 0.79 0.98 0.73 12.39%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/08/21 27/05/21 25/02/21 25/11/20 27/08/20 21/05/20 -
Price 0.465 0.455 0.48 0.495 0.43 0.49 0.565 -
P/RPS 1.41 2.09 4.47 1.00 1.23 2.16 4.96 -56.73%
P/EPS 25.67 34.03 70.58 18.52 21.13 36.19 82.33 -53.98%
EY 3.90 2.94 1.42 5.40 4.73 2.76 1.21 118.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.89 0.88 0.77 0.86 0.99 -11.07%

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