[OCK] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -9.04%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 138,665 117,235 108,007 109,186 123,320 131,053 115,840 12.67%
PBT 10,278 9,558 7,667 8,390 10,504 11,477 9,673 4.10%
Tax -2,090 -1,461 -888 -1,373 -2,616 -2,422 -2,409 -8.99%
NP 8,188 8,097 6,779 7,017 7,888 9,055 7,264 8.27%
-
NP to SH 6,111 6,531 6,401 6,578 7,232 8,493 6,992 -8.54%
-
Tax Rate 20.33% 15.29% 11.58% 16.36% 24.90% 21.10% 24.90% -
Total Cost 130,477 109,138 101,228 102,169 115,432 121,998 108,576 12.96%
-
Net Worth 536,801 536,800 546,386 546,386 517,629 461,880 453,165 11.89%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 536,801 536,800 546,386 546,386 517,629 461,880 453,165 11.89%
NOSH 958,573 958,572 958,572 958,572 958,572 871,472 871,472 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.90% 6.91% 6.28% 6.43% 6.40% 6.91% 6.27% -
ROE 1.14% 1.22% 1.17% 1.20% 1.40% 1.84% 1.54% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.47 12.23 11.27 11.39 12.86 15.04 13.29 5.80%
EPS 0.64 0.68 0.67 0.69 0.75 0.97 0.80 -13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.57 0.54 0.53 0.52 5.04%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.06 11.04 10.17 10.28 11.61 12.34 10.91 12.67%
EPS 0.58 0.62 0.60 0.62 0.68 0.80 0.66 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5056 0.5056 0.5146 0.5146 0.4875 0.435 0.4268 11.90%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.45 0.44 0.56 0.415 0.585 0.60 0.46 -
P/RPS 3.11 3.60 4.97 3.64 4.55 3.99 3.46 -6.83%
P/EPS 70.59 64.58 83.86 60.48 77.54 61.57 57.33 14.80%
EY 1.42 1.55 1.19 1.65 1.29 1.62 1.74 -12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.98 0.73 1.08 1.13 0.88 -6.12%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 21/05/20 26/02/20 21/11/19 28/08/19 -
Price 0.495 0.43 0.49 0.565 0.58 0.58 0.59 -
P/RPS 3.42 3.52 4.35 4.96 4.51 3.86 4.44 -15.90%
P/EPS 77.65 63.11 73.38 82.33 76.88 59.51 73.54 3.67%
EY 1.29 1.58 1.36 1.21 1.30 1.68 1.36 -3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.86 0.99 1.07 1.09 1.13 -15.29%

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