[OCK] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 2.02%
YoY- -6.83%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 498,279 484,232 487,183 485,710 477,262 473,093 457,748 5.82%
PBT 40,255 38,725 38,308 39,359 37,308 35,893 36,119 7.50%
Tax -6,454 -5,675 -7,423 -6,886 -5,858 -5,812 -6,338 1.21%
NP 33,801 33,050 30,885 32,473 31,450 30,081 29,781 8.81%
-
NP to SH 26,177 25,947 25,212 26,743 26,214 25,621 26,742 -1.41%
-
Tax Rate 16.03% 14.65% 19.38% 17.50% 15.70% 16.19% 17.55% -
Total Cost 464,478 451,182 456,298 453,237 445,812 443,012 427,967 5.61%
-
Net Worth 601,069 590,508 590,495 579,948 569,397 536,801 536,800 7.83%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 5,272 5,272 - - - - - -
Div Payout % 20.14% 20.32% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 601,069 590,508 590,495 579,948 569,397 536,801 536,800 7.83%
NOSH 1,054,507 1,054,479 1,054,456 1,054,452 1,054,440 958,573 958,572 6.57%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.78% 6.83% 6.34% 6.69% 6.59% 6.36% 6.51% -
ROE 4.36% 4.39% 4.27% 4.61% 4.60% 4.77% 4.98% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 47.25 45.92 46.20 46.06 45.26 49.35 47.75 -0.69%
EPS 2.48 2.46 2.39 2.54 2.49 2.67 2.79 -7.55%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.56 0.55 0.54 0.56 0.56 1.18%
Adjusted Per Share Value based on latest NOSH - 1,054,452
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 46.47 45.16 45.43 45.30 44.51 44.12 42.69 5.82%
EPS 2.44 2.42 2.35 2.49 2.44 2.39 2.49 -1.34%
DPS 0.49 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.5507 0.5507 0.5409 0.531 0.5006 0.5006 7.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.425 0.46 0.485 0.44 0.49 0.45 0.44 -
P/RPS 0.90 1.00 1.05 0.96 1.08 0.91 0.92 -1.45%
P/EPS 17.12 18.69 20.28 17.35 19.71 16.84 15.77 5.63%
EY 5.84 5.35 4.93 5.76 5.07 5.94 6.34 -5.33%
DY 1.18 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.87 0.80 0.91 0.80 0.79 -3.40%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 24/11/21 27/08/21 27/05/21 25/02/21 25/11/20 -
Price 0.395 0.40 0.465 0.455 0.48 0.495 0.43 -
P/RPS 0.84 0.87 1.01 0.99 1.06 1.00 0.90 -4.49%
P/EPS 15.91 16.26 19.45 17.94 19.31 18.52 15.41 2.15%
EY 6.28 6.15 5.14 5.57 5.18 5.40 6.49 -2.17%
DY 1.27 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.83 0.83 0.89 0.88 0.77 -7.05%

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